| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-191331-07 | ||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | ||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | Group 1 | NAP | 322, 420, 480, 560 and 640 North 2200 West | Salt Lake City | Utah | 84116 | Office | Office/R&D | ||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | Group 1 | NAP | 16340 West Bernardo Drive, 11020 Via Frontera and 16465 Via Esprillo | San Diego | California | 92127 | Office | General Suburban | ||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | NAP | NAP | 300, 306, 308, 310, 314, 320, 324, 328, 330, 336, 342, 344, 348 & 380 South Twin Oaks Valley Road | San Marcos | California | 92078 | Retail | Anchored | ||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | NAP | NAP | 1212 North Quaker Avenue | Lubbock | Texas | 79415 | Multifamily | Student Housing | |||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | NAP | NAP | 1500 Southeast East Devils Lake Road | Lincoln City | Oregon | 97367 | Retail | Outlet Center | |||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | NAP | NAP | 724 Pine Street | Seattle | Washington | 98101 | Hospitality | Full Service | ||||||||||||
| 7 | Loan | GSMC | MacDade Retail | NAP | NAP | 503, 509, 515, 523 South MacDade Boulevard and 600, 2600, 2610 and 2650 MacDade Boulevard | Holmes | Pennsylvania | 19043 | Retail | Community Center | |||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | NAP | NAP | 411 Seventh Avenue | Pittsburgh | Pennsylvania | 15219 | Office | CBD | ||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | NAP | NAP | ||||||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | 201 North Washington Square | Lansing | Michigan | 48933 | Office | CBD | |||||||||||||||
| 9.02 | Property | 16 | Westland Center | 3700-3800 West Saginaw Street | Lansing | Michigan | 48917 | Retail | Anchored | |||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | NAP | NAP | ||||||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | 723-725 North Central Avenue | Chicago | Illinois | 60644 | Multifamily | Garden | ||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | 423-425 North Central Avenue | Chicago | Illinois | 60644 | Multifamily | Garden | ||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | 7801-7811 South Yates Boulevard | Chicago | Illinois | 60649 | Multifamily | Garden | ||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | 1400 Bataan Drive | Broadview | Illinois | 60155 | Multifamily | Garden | ||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | 2838 East 91st Street | Chicago | Illinois | 60617 | Multifamily | Garden | ||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | 3302 Clifton Avenue | Baltimore | Maryland | 21216 | Multifamily | Garden | ||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | 11250-11256 South Indiana Avenue | Chicago | Illinois | 60628 | Multifamily | Garden | ||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | 3512, 3514 and 3516 Clifton Avenue | Baltimore | Maryland | 21216 | Multifamily | Garden | ||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | 2900 East 91st Street | Chicago | Illinois | 60617 | Multifamily | Garden | ||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | 5832 West North Avenue | Chicago | Illinois | 60639 | Multifamily | Garden | |||||||||||||||
| 10.11 | Property | 222 East 109th Street | 222 East 109th Street | Chicago | Illinois | 60628 | Multifamily | Garden | ||||||||||||||||
| 10.12 | Property | 234 East 109th Street | 234 East 109th Street | Chicago | Illinois | 60628 | Multifamily | Garden | ||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | 2606 Talbot Road | Baltimore | Maryland | 21216 | Multifamily | Garden | ||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | 5024 West Quincy Street | Chicago | Illinois | 60644 | Multifamily | Garden | ||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | 4301 West Potomac Avenue | Chicago | Illinois | 60651 | Multifamily | Garden | ||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | 1117 North Lawler Avenue | Chicago | Illinois | 60651 | Multifamily | Garden | ||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | 1042 North Leamington Avenue | Chicago | Illinois | 60651 | Multifamily | Garden | ||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | 6923-6925 South Indiana Avenue | Chicago | Illinois | 60637 | Multifamily | Garden | ||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | 2210 Roslyn Avenue | Baltimore | Maryland | 21216 | Multifamily | Garden | ||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | 2826 Windsor Avenue | Baltimore | Maryland | 21216 | Multifamily | Garden | ||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | 1123 North Lawler Avenue | Chicago | Illinois | 60651 | Multifamily | Garden | ||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | 9400 South Laflin Street | Chicago | Illinois | 60620 | Multifamily | Garden | ||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | 9000 South Bishop Street | Chicago | Illinois | 60620 | Multifamily | Garden | ||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | 6618 South Wabash Avenue | Chicago | Illinois | 60637 | Multifamily | Garden | ||||||||||||||||
| 10.25 | Property | 14133 South School Street | 14133 South School Street | Riverdale | Illinois | 60827 | Multifamily | Garden | ||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | 5448 West Adams Street | Chicago | Illinois | 60644 | Multifamily | Garden | ||||||||||||||||
| 10.27 | Property | 14020 South School Street | 14020 South School Street | Riverdale | Illinois | 60827 | Multifamily | Garden | ||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | 8308 South Ingleside Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | ||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | 8312 South Ingleside Avenue | Chicago | Illinois | 60619 | Multifamily | Garden | ||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | NAP | NAP | 500 West Florida Street | Milwaukee | Wisconsin | 53204 | Hospitality | Full Service | ||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | NAP | NAP | ||||||||||||||||||
| 12.01 | Property | 9201 Colesville | 9201 Colesville Road | Silver Spring | Maryland | 20910 | Retail | Single Tenant Retail | ||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | 7900-7912 Georgia Avenue | Silver Spring | Maryland | 20910 | Retail | Unanchored | ||||||||||||||||
| 12.03 | Property | 8407 Ramsey | 8407 Ramsey Avenue | Silver Spring | Maryland | 20910 | Retail | Single Tenant Retail | ||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | 7926-7928 Georgia Avenue | Silver Spring | Maryland | 20910 | Retail | Single Tenant Retail | ||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | 7914-7920 Georgia Avenue | Silver Spring | Maryland | 20910 | Retail | Unanchored | ||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | 4150 Chain Bridge Road | Fairfax | Virginia | 22030 | Retail | Single Tenant Retail | ||||||||||||||||
| 12.07 | Property | 926 Philadelphia | 926 Philadelphia Avenue | Silver Spring | Maryland | 20910 | Retail | Unanchored | ||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | 7845-51 Eastern Avenue | Silver Spring | Maryland | 20910 | Retail | Unanchored | ||||||||||||||||
| 12.09 | Property | 8113 Georgia | 8113 Georgia Avenue | Silver Spring | Maryland | 20910 | Retail | Single Tenant Retail | ||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | Group 3 | NAP | 3700 Kingwood Drive | Kingwood | Texas | 77339 | Multifamily | Garden | |||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | NAP | NAP | 18985 West Capitol Drive | Brookfield | Wisconsin | 53045 | Retail | Anchored | |||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | NAP | NAP | 1776 Independence Square, 1000 Centennial Circle, 2000 Centennial Circle & 3000 Centennial Circle | Utica | New York | 13502 | Senior Housing | Independent Living | |||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | NAP | NAP | 20880 Stone Oak Parkway | San Antonio | Texas | 78258 | Office | General Suburban | |||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | NAP | NAP | 555 Southpointe Boulevard | Canonsburg | Pennsylvania | 15317 | Office | CBD | ||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | NAP | NAP | 10625-10691 North Kendall Drive | Miami | Florida | 33176 | Office | General Suburban | ||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | NAP | NAP | 7025 Berry Road | Accokeek | Maryland | 20607 | Retail | Anchored | |||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | NAP | NAP | 5950 Canoga Avenue | Woodland Hills | California | 91367 | Office | CBD | ||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | NAP | NAP | 341 Railroad Avenue | Bedford Hills | New York | 10507 | Self Storage | Self Storage | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | ||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | NAP | NAP | |||||||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | 623 Bryant’s Way | Corsicana | Texas | 75109 | Hospitality | Limited Service | ||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | 620 Bryant’s Way | Corsicana | Texas | 75109 | Hospitality | Limited Service | ||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | NAP | NAP | 78520, 78640, 78860 and 78720 Highway 111 | La Quinta | California | 92253 | Retail | Anchored | ||||||||||||
| 24 | Loan | CCRE | Nagog Park | NAP | NAP | 31, 35 and 43 Nagog Park | Acton | Massachusetts | 01720 | Office | General Suburban | |||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | NAP | NAP | 10205 South 86th Terrace | Palos Hills | Illinois | 60465 | Multifamily | Garden | |||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | NAP | NAP | 4401 Belle Oaks Drive | North Charleston | South Carolina | 29405 | Office | General Suburban | ||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | Group 4 | NAP | 16115 Condit Road | Morgan Hill | California | 95037 | Hospitality | Limited Service | ||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | NAP | NAP | 1800 Palmer Road | Fort Washington | Maryland | 20744 | Senior Housing | Independent Living | |||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | NAP | NAP | 9855 Shadow Way | Dallas | Texas | 75243 | Multifamily | Garden | |||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | NAP | NAP | 445 South Moorland Road | Brookfield | Wisconsin | 53005 | Office | General Suburban | |||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | NAP | NAP | 5624-5642 East La Palma Avenue | Anaheim | California | 92807 | Retail | Shadow Anchored | ||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | NAP | NAP | 500 Hilltop Drive & 805 Mercedes Lane | Redding | California | 96003 | Multifamily | Garden | |||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | NAP | NAP | 3845, 3925 & 3985 Gateway Centre Boulevard | Pinellas Park | Florida | 33782 | Mixed Use | Office/Industrial | |||||||||||||
| 34 | Loan | CCRE | 464 West 44th | NAP | NAP | 464 West 44th Street | New York | New York | 10036 | Retail | Unanchored | |||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | NAP | NAP | 300-340 Town Center Boulevard | White Lake | Michigan | 48386 | Retail | Anchored | |||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | NAP | NAP | 5300, 5350 & 5454 West Gulf Bank Road | Houston | Texas | 77088 | Multifamily | Garden | |||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | NAP | NAP | 5720 Crossings Boulevard | Nashville | Tennessee | 37013 | Office | General Suburban | |||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | NAP | NAP | 4811 Airport Plaza Drive | Long Beach | California | 90815 | Office | General Suburban | ||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | Group 5 | NAP | 4751 Bayou Boulevard | Pensacola | Florida | 32503 | Retail | Anchored | ||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | NAP | NAP | 6267 Old Water Oak Road | Tallahassee | Florida | 32312 | Mixed Use | Retail/Office | |||||||||||||
| 41 | Loan | GSMC | 7 Becker | NAP | NAP | 7 Becker Farm Road | Roseland | New Jersey | 07068 | Office | General Suburban | |||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | NAP | NAP | 2000 Technology Drive | Pittsburgh | Pennsylvania | 15219 | Office | General Suburban | |||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | Group 6 | NAP | 1075 Broadway | Saugus | Massachusetts | 01906 | Retail | Single Tenant Retail | |||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | NAP | NAP | 202-210 West Carrillo Street & 1015 De La Vina Street | Santa Barbara | California | 93101 | Retail | Shadow Anchored | |||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | NAP | NAP | 139-09 Archer Avenue | Jamaica | New York | 11435 | Hospitality | Limited Service | ||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | Group 4 | NAP | 1645 East Plaza Boulevard | National City | California | 91950 | Hospitality | Limited Service | ||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | NAP | NAP | 11940, 11950, 11961 Bradburn Boulevard and 4147 Main Street | Westminster | Colorado | 80031 | Retail | Shadow Anchored | |||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | NAP | NAP | 47 Mamaroneck Avenue | White Plains | New York | 10601 | Mixed Use | Retail/Office | |||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | Group 2 | NAP | 1400 East Michigan Avenue | Saline | Michigan | 48176 | Mixed Use | Self Storage/Retail | ||||||||||||
| 50 | Loan | CGMRC | Horizon Village | Group 5 | NAP | 1920-1950 West Indian School Road and 4102 North 19th Avenue | Phoenix | Arizona | 85015 | Retail | Anchored | |||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | NAP | NAP | 26 Ivanhoe Drive | Urbana | Illinois | 61802 | Manufactured Housing | Manufactured Housing | |||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | NAP | NAP | 201 West Main Street | Chattanooga | Tennessee | 37408 | Office | General Suburban | ||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | NAP | NAP | 3870 Peachtree Industrial Boulevard | Duluth | Georgia | 30096 | Retail | Anchored | |||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | Group 2 | NAP | 2345 29th Street Southeast | Grand Rapids | Michigan | 49508 | Self Storage | Self Storage | |||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | Group 3 | NAP | 2701 Longmire Drive | College Station | Texas | 77845 | Multifamily | Garden | |||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | NAP | NAP | 7546 Garners Ferry Road | Columbia | South Carolina | 29209 | Retail | Shadow Anchored | |||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | NAP | NAP | 376 Hathaway Road | New Bedford | Massachusetts | 02740 | Self Storage | Self Storage | ||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | NAP | NAP | 1120-1128 Bay Boulevard | Chula Vista | California | 91911 | Industrial | Flex | ||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | NAP | NAP | 2951 Granger Drive | Springfield | Illinois | 62707 | Industrial | Warehouse/Distribution | |||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | Group 2 | NAP | 6123 Highland Road | Waterford | Michigan | 48327 | Mixed Use | Self Storage/Retail | |||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | NAP | NAP | 3400 Wilkinson Boulevard | Charlotte | North Carolina | 28208 | Retail | Shadow Anchored | ||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | NAP | NAP | 5460 Countryside Drive | Winston Salem | North Carolina | 27105 | Multifamily | Garden | |||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | NAP | NAP | 1398 Southwest 160th Avenue | Sunrise | Florida | 33326 | Office | General Suburban | |||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | Group 2 | NAP | 50586 Pontiac Trail | Wixom | Michigan | 48393 | Self Storage | Self Storage | ||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | NAP | NAP | 3668-3720 West Anthem Way | Anthem | Arizona | 85086 | Retail | Unanchored | ||||||||||||
| 66 | Loan | CCRE | Denim Lofts | NAP | NAP | 1308 Washington Avenue | St. Louis | Missouri | 63103 | Multifamily | Mid-Rise | |||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | NAP | NAP | 3130 Mangum Road | Houston | Texas | 77092 | Multifamily | Garden | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Related Group | Crossed Group | Address | City | State | Zip Code | General Property Type | Detailed Property Type | ||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | Group 6 | NAP | 5010 South Florida Avenue | Lakeland | Florida | 33813 | Retail | Single Tenant Retail | |||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | NAP | NAP | 1400 Audubon Point Drive | Horn Lake | Mississippi | 38637 | Manufactured Housing | RV | |||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | NAP | NAP | 5633 Baum Boulevard | Pittsburgh | Pennsylvania | 15206 | Retail | Single Tenant Retail | |||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | NAP | NAP | 104 Walker Street | Americus | Georgia | 31709 | Multifamily | Garden | |||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | NAP | NAP | 1955 Davis Park Road | Gastonia | North Carolina | 28052 | Retail | Anchored | |||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | NAP | NAP | 479 Main Street | Grafton | Ohio | 44044 | Retail | Single Tenant Retail | |||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | Group 2 | NAP | 2325 South Dort Highway | Flint | Michigan | 48507 | Self Storage | Self Storage | ||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | ||||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 1960, 1963, 1965, 1981, 2012, 2013 | 2007-2013 | 1,030,049 | SF | 105.58 | Fee Simple | 108,750,000 | 108,750,000 | 108,750,000 | 11.9% | ||||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | 2007, 2011 | NAP | 228,048 | SF | 219.25 | Fee Simple | 50,000,000 | 50,000,000 | 50,000,000 | 5.5% | ||||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 2001 | NAP | 144,291 | SF | 284.15 | Fee Simple | 41,000,000 | 41,000,000 | 41,000,000 | 4.5% | ||||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | 2013 | NAP | 788 | Beds | 49,746.19 | Fee Simple | 39,200,000 | 39,200,000 | 39,200,000 | 4.3% | |||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 1989 | 2008 | 270,212 | SF | 102.33 | Fee Simple | 27,650,000 | 27,650,000 | 27,650,000 | 3.0% | |||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 1996 | 2011-2014 | 146 | Rooms | 160,958.90 | Fee Simple | 23,500,000 | 23,500,000 | 23,500,000 | 2.6% | ||||||||||||||
| 7 | Loan | GSMC | MacDade Retail | 1969 | 1991, 2014 | 262,068 | SF | 87.46 | Fee Simple | 22,950,000 | 22,920,187 | 22,920,187 | 2.5% | |||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 1900 | 1993 | 301,771 | SF | 73.97 | Fee Simple | 22,350,000 | 22,323,362 | 22,323,362 | 2.4% | ||||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 286,864 | SF | 73.98 | 21,300,000 | 21,223,604 | 21,223,604 | 2.3% | |||||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | 1989-1990 | NAP | 144,264 | SF | Fee Simple | 13,351,939 | |||||||||||||||||||
| 9.02 | Property | 16 | Westland Center | 1953, 1962, 1995-1999 | 1994-1999 | 142,600 | SF | Fee Simple | 7,871,665 | |||||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | 477 | Units | 40,880.50 | 19,500,000 | 19,500,000 | 19,500,000 | 2.1% | |||||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | 1925 | 2013 | 28 | Units | Fee Simple | 1,281,958 | ||||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | 1926 | 2013 | 19 | Units | Fee Simple | 1,025,566 | ||||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | 1927 | 2013 | 27 | Units | Fee Simple | 1,025,566 | ||||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | 1969 | 2013 | 22 | Units | Fee Simple | 940,102 | ||||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | 1927 | 2013 | 27 | Units | Fee Simple | 940,102 | ||||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | 1930 | 2014 | 18 | Units | Fee Simple | 883,126 | ||||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | 1924 | 2013 | 21 | Units | Fee Simple | 826,150 | ||||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | 1930 | 2014 | 18 | Units | Fee Simple | 797,663 | ||||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | 1928 | 2013 | 19 | Units | Fee Simple | 769,175 | ||||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | 1924 | 2013 | 22 | Units | Fee Simple | 769,175 | |||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | 1925 | 2013 | 18 | Units | Fee Simple | 740,687 | ||||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | 1925 | 2013 | 18 | Units | Fee Simple | 712,199 | ||||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | 1945 | 2014 | 13 | Units | Fee Simple | 655,223 | ||||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | 1927 | 2013 | 15 | Units | Fee Simple | 626,735 | ||||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | 1925 | 2013 | 18 | Units | Fee Simple | 626,735 | ||||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | 1926 | 2013 | 12 | Units | Fee Simple | 626,735 | ||||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | 1930 | 2013 | 16 | Units | Fee Simple | 569,759 | ||||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | 1928 | 2013 | 12 | Units | Fee Simple | 569,759 | ||||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | 1930 | 2014 | 12 | Units | Fee Simple | 541,271 | ||||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | 1930 | 2014 | 15 | Units | Fee Simple | 541,271 | ||||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | 1926 | 2013 | 12 | Units | Fee Simple | 541,271 | ||||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | 1928 | 2013 | 15 | Units | Fee Simple | 541,271 | ||||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | 1925 | 2013 | 15 | Units | Fee Simple | 512,783 | ||||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | 1968 | 2013 | 16 | Units | Fee Simple | 512,783 | ||||||||||||||||||||
| 10.25 | Property | 14133 South School Street | 1971 | 2013 | 12 | Units | Fee Simple | 484,295 | ||||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | 1924 | 2013 | 9 | Units | Fee Simple | 455,807 | ||||||||||||||||||||
| 10.27 | Property | 14020 South School Street | 1971 | 2013 | 12 | Units | Fee Simple | 455,807 | ||||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | 1965 | 2013 | 8 | Units | Fee Simple | 270,636 | ||||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | 1965 | 2013 | 8 | Units | Fee Simple | 256,392 | ||||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | 1907 | 2008 | 100 | Rooms | 195,000.00 | Fee Simple | 19,500,000 | 19,500,000 | 19,500,000 | 2.1% | ||||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | 67,940 | SF | 280.82 | 19,100,000 | 19,078,980 | 19,078,980 | 2.1% | |||||||||||||||||
| 12.01 | Property | 9201 Colesville | 1920 | NAP | 11,000 | SF | Fee Simple | 4,551,258 | ||||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | 1930 | NAP | 11,443 | SF | Fee Simple | 2,823,528 | ||||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | 1963 | NAP | 6,100 | SF | Fee Simple | 2,426,889 | ||||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | 1946 | NAP | 7,178 | SF | Fee Simple | 1,942,856 | ||||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | 1942 | NAP | 6,783 | SF | Fee Simple | 1,915,965 | ||||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | 1987 | NAP | 5,700 | SF | Fee Simple | 1,438,655 | ||||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | 1963 | NAP | 9,036 | SF | Fee Simple | 1,371,428 | ||||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | 1953 | NAP | 3,600 | SF | Fee Simple | 1,364,705 | ||||||||||||||||||||
| 12.09 | Property | 8113 Georgia | 1964 | NAP | 7,100 | SF | Fee Simple | 1,243,697 | ||||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | 1980 | 2011-2014 | 390 | Units | 43,208.81 | Fee Simple | 16,870,000 | 16,851,434 | 16,851,434 | 1.8% | |||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 2001-2006 | NAP | 189,116 | SF | 88.31 | Fee Simple | 16,700,000 | 16,700,000 | 16,700,000 | 1.8% | |||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | 2008 | NAP | 144 | Units | 103,315.03 | Fee Simple | 14,925,000 | 14,877,365 | 14,877,365 | 1.6% | |||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | 2002 | NAP | 120,147 | SF | 122.93 | Fee Simple | 14,770,000 | 14,770,000 | 14,770,000 | 1.6% | |||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 2003 | NAP | 90,250 | SF | 156.04 | Fee Simple | 14,100,000 | 14,082,394 | 14,082,394 | 1.5% | ||||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 1979, 1980, 1982 | NAP | 109,743 | SF | 127.57 | Fee Simple | 14,000,000 | 14,000,000 | 14,000,000 | 1.5% | ||||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 2003 | NAP | 82,269 | SF | 167.13 | Fee Simple | 13,750,000 | 13,750,000 | 13,750,000 | 1.5% | |||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 1980 | 2010-2013 | 92,547 | SF | 147.49 | Fee Simple | 13,650,000 | 13,650,000 | 13,650,000 | 1.5% | ||||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | 2002, 2005, 2009 | NAP | 104,073 | SF | 117.71 | Fee Simple | 12,250,000 | 12,250,000 | 12,250,000 | 1.3% | |||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | ||||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | 158 | Rooms | 76,582.28 | 12,100,000 | 12,100,000 | 12,100,000 | 1.3% | ||||||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | 2007 | NAP | 79 | Rooms | Fee Simple | 6,750,000 | ||||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | 2005 | 2015 | 79 | Rooms | Fee Simple | 5,350,000 | ||||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 1992, 2006 | NAP | 66,876 | SF | 171.96 | Fee Simple | 11,500,000 | 11,500,000 | 11,500,000 | 1.3% | ||||||||||||||
| 24 | Loan | CCRE | Nagog Park | 1984 | 1988, 1997 | 210,167 | SF | 52.34 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 1.2% | |||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | 1968 | 2007 | 254 | Units | 43,307.09 | Fee Simple | 11,000,000 | 11,000,000 | 11,000,000 | 1.2% | |||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 1990 | 2013-2014 | 75,993 | SF | 141.97 | Fee Simple | 10,789,000 | 10,789,000 | 10,789,000 | 1.2% | ||||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | 1994 | 2012 | 106 | Rooms | 99,056.60 | Fee Simple | 10,500,000 | 10,500,000 | 10,500,000 | 1.1% | ||||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | 2007 | NAP | 105 | Units | 100,000.00 | Fee Simple | 10,500,000 | 10,500,000 | 10,500,000 | 1.1% | |||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | 1979 | 2013 | 292 | Units | 35,958.90 | Fee Simple | 10,500,000 | 10,500,000 | 10,500,000 | 1.1% | |||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 1986 | 2006-2011 | 108,837 | SF | 96.47 | Fee Simple | 10,500,000 | 10,500,000 | 10,500,000 | 1.1% | |||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 1978 | NAP | 61,504 | SF | 167.05 | Fee Simple | 10,300,000 | 10,274,551 | 10,274,551 | 1.1% | ||||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | 1992 | NAP | 112 | Units | 91,071.43 | Fee Simple | 10,200,000 | 10,200,000 | 10,200,000 | 1.1% | |||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 1999, 2000 | NAP | 133,894 | SF | 75.62 | Fee Simple | 10,125,000 | 10,125,000 | 10,125,000 | 1.1% | |||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | 2007 | NAP | 10,401 | SF | 969.89 | Fee Simple | 10,100,000 | 10,087,827 | 10,087,827 | 1.1% | |||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 2009 | NAP | 70,748 | SF | 139.41 | Fee Simple | 9,875,000 | 9,863,230 | 9,863,230 | 1.1% | |||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | 1980-1983 | 2011-2013 | 540 | Units | 18,055.56 | Fee Simple | 9,750,000 | 9,750,000 | 9,750,000 | 1.1% | |||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | 1998 | 2006, 2013 | 121,596 | SF | 76.71 | Fee Simple | 9,337,500 | 9,327,056 | 9,327,056 | 1.0% | |||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 1986 | NAP | 126,271 | SF | 71.28 | Leasehold | 9,000,000 | 9,000,000 | 9,000,000 | 1.0% | ||||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 1991 | NAP | 92,012 | SF | 95.67 | Fee Simple | 8,802,500 | 8,802,500 | 8,802,500 | 1.0% | ||||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | 2012-2013 | NAP | 49,330 | SF | 168.06 | Fee Simple | 8,300,000 | 8,290,437 | 8,290,437 | 0.9% | |||||||||||||||
| 41 | Loan | GSMC | 7 Becker | 1981 | 2013 | 89,625 | SF | 89.26 | Fee Simple | 8,000,000 | 8,000,000 | 8,000,000 | 0.9% | |||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 1994 | NAP | 68,324 | SF | 117.09 | Fee Simple | 8,000,000 | 8,000,000 | 8,000,000 | 0.9% | |||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | 2008 | NAP | 12,900 | SF | 615.50 | Fee Simple | 7,940,000 | 7,940,000 | 7,940,000 | 0.9% | |||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 1948 | 2010-2011 | 18,754 | SF | 422.32 | Fee Simple | 7,940,000 | 7,920,121 | 7,920,121 | 0.9% | |||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | 2013 | NAP | 61 | Rooms | 122,339.68 | Fee Simple | 7,500,000 | 7,462,720 | 7,462,720 | 0.8% | ||||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | 1985 | 2011-2012 | 91 | Rooms | 76,923.08 | Fee Simple | 7,000,000 | 7,000,000 | 7,000,000 | 0.8% | ||||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 2004 | NAP | 34,488 | SF | 198.54 | Fee Simple | 6,856,000 | 6,847,170 | 6,847,170 | 0.7% | |||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 1925 | 2012 | 19,996 | SF | 318.81 | Fee Simple | 6,375,000 | 6,375,000 | 6,375,000 | 0.7% | |||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 2003 | NAP | 113,046 | SF | 55.95 | Fee Simple | 6,325,000 | 6,325,000 | 6,325,000 | 0.7% | ||||||||||||||
| 50 | Loan | CGMRC | Horizon Village | 1990 | NAP | 110,100 | SF | 56.77 | Fee Simple | 6,250,000 | 6,250,000 | 6,250,000 | 0.7% | |||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | 1963 | NAP | 321 | Pads | 19,470.40 | Fee Simple | 6,250,000 | 6,250,000 | 6,250,000 | 0.7% | |||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 1907 | 2011-2012 | 51,054 | SF | 121.78 | Fee Simple | 6,225,000 | 6,217,567 | 6,217,567 | 0.7% | ||||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 2000 | NAP | 63,299 | SF | 90.05 | Fee Simple | 5,700,000 | 5,700,000 | 5,700,000 | 0.6% | |||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | 1978, 2004 | 2011 | 81,617 | SF | 68.31 | Fee Simple | 5,575,000 | 5,575,000 | 5,575,000 | 0.6% | |||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | 1978 | NAP | 208 | Units | 26,471.02 | Fee Simple | 5,525,000 | 5,505,973 | 5,505,973 | 0.6% | |||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 2004 | NAP | 45,270 | SF | 118.86 | Fee Simple | 5,400,000 | 5,380,837 | 5,380,837 | 0.6% | |||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | 2003 | NAP | 70,075 | SF | 75.63 | Fee Simple | 5,300,000 | 5,300,000 | 5,300,000 | 0.6% | ||||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 1989 | 2013 | 75,130 | SF | 68.55 | Fee Simple | 5,150,000 | 5,150,000 | 5,150,000 | 0.6% | ||||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | 2008 | 2014 | 68,586 | SF | 69.99 | Fee Simple | 4,800,000 | 4,800,000 | 4,800,000 | 0.5% | |||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 2006 | NAP | 67,713 | SF | 70.52 | Fee Simple | 4,775,000 | 4,775,000 | 4,775,000 | 0.5% | |||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 1965, 1971, 1980, 2013 | 2005, 2007 | 94,977 | SF | 45.66 | Fee Simple | 4,350,000 | 4,336,497 | 4,336,497 | 0.5% | ||||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | 1974 | NAP | 142 | Units | 29,507.61 | Fee Simple | 4,200,000 | 4,190,081 | 4,190,081 | 0.5% | |||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 2009 | NAP | 28,010 | SF | 142.81 | Fee Simple | 4,000,000 | 4,000,000 | 4,000,000 | 0.4% | |||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 2003 | NAP | 70,122 | SF | 56.70 | Fee Simple | 3,976,000 | 3,976,000 | 3,976,000 | 0.4% | ||||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | 2004 | NAP | 31,193 | SF | 120.22 | Fee Simple | 3,750,000 | 3,750,000 | 3,750,000 | 0.4% | ||||||||||||||
| 66 | Loan | CCRE | Denim Lofts | 1899 | 2010 | 23 | Units | 162,855.62 | Fee Simple | 3,750,000 | 3,745,679 | 3,745,679 | 0.4% | |||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | 1965 | NAP | 120 | Units | 29,889.46 | Fee Simple | 3,600,000 | 3,586,736 | 3,586,736 | 0.4% | |||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Year Built | Year Renovated | Units, Pads, Rooms, Sq Ft, Beds | Unit Description | Loan Per Unit ($) | Ownership Interest | Original Balance ($) | Cut-off Date Balance ($) | Allocated Cut-off Date Loan Amount ($) | % of Initial Pool Balance | ||||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | 2000 | NAP | 12,738 | SF | 277.12 | Fee Simple | 3,530,000 | 3,530,000 | 3,530,000 | 0.4% | |||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | 2007 | NAP | 153 | Pads | 22,058.82 | Fee Simple | 3,375,000 | 3,375,000 | 3,375,000 | 0.4% | |||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 1938 | 2000 | 43,250 | SF | 65.34 | Fee Simple | 2,835,000 | 2,825,848 | 2,825,848 | 0.3% | |||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | 1972 | NAP | 80 | Units | 34,298.83 | Fee Simple | 2,750,000 | 2,743,906 | 2,743,906 | 0.3% | |||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 1993 | NAP | 47,480 | SF | 56.14 | Fee Simple | 2,675,000 | 2,665,669 | 2,665,669 | 0.3% | |||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | 2005 | NAP | 14,564 | SF | 151.39 | Fee Simple | 2,210,000 | 2,204,779 | 2,204,779 | 0.2% | |||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 1978, 2004 | 2011 | 79,004 | SF | 27.24 | Fee Simple | 2,156,000 | 2,152,288 | 2,152,288 | 0.2% | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | Amortization Type | |||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 108,750,000 | 4.02575% | 0.01084% | 4.01491% | 369,900.73 | 4,438,808.76 | Interest Only | |||||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | 50,000,000 | 4.14575% | 0.01084% | 4.13491% | 175,138.74 | 2,101,664.88 | Interest Only | |||||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 41,000,000 | 4.34450% | 0.02834% | 4.31616% | 150,498.71 | 1,805,984.52 | Interest Only | |||||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | 35,818,058 | 4.40000% | 0.01084% | 4.38916% | 196,298.28 | 2,355,579.36 | Interest Only, Then Amortizing | ||||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 27,650,000 | 4.09000% | 0.01084% | 4.07916% | 95,549.31 | 1,146,591.72 | Interest Only | ||||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 23,500,000 | 3.90500% | 0.01084% | 3.89416% | 77,535.04 | 930,420.48 | Interest Only | |||||||||||||||
| 7 | Loan | GSMC | MacDade Retail | 18,301,895 | 4.10850% | 0.01084% | 4.09766% | 111,007.22 | 1,332,086.64 | Amortizing | ||||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 18,069,753 | 4.50000% | 0.01084% | 4.48916% | 113,244.17 | 1,358,930.04 | Amortizing | |||||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 17,320,281 | 4.66850% | 0.04084% | 4.62766% | 110,066.94 | 1,320,803.28 | Amortizing | |||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | |||||||||||||||||||||||
| 9.02 | Property | 16 | Westland Center | |||||||||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | 17,765,974 | 4.22500% | 0.01084% | 4.21416% | 95,643.10 | 1,147,717.20 | Interest Only, Then Amortizing | |||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | ||||||||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | ||||||||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | ||||||||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | ||||||||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | ||||||||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | ||||||||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | ||||||||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | ||||||||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | ||||||||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | |||||||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | ||||||||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | ||||||||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | ||||||||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | ||||||||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | ||||||||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | ||||||||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | ||||||||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | ||||||||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | ||||||||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | ||||||||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | ||||||||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | ||||||||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | ||||||||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | ||||||||||||||||||||||||
| 10.25 | Property | 14133 South School Street | ||||||||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | ||||||||||||||||||||||||
| 10.27 | Property | 14020 South School Street | ||||||||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | ||||||||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | ||||||||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | 15,710,172 | 4.40000% | 0.01084% | 4.38916% | 97,648.38 | 1,171,780.56 | Amortizing | |||||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | 15,625,758 | 4.85000% | 0.03084% | 4.81916% | 100,789.14 | 1,209,469.68 | Amortizing | |||||||||||||||
| 12.01 | Property | 9201 Colesville | ||||||||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | ||||||||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | ||||||||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | ||||||||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | ||||||||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | ||||||||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | ||||||||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | ||||||||||||||||||||||||
| 12.09 | Property | 8113 Georgia | ||||||||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | 13,801,390 | 4.85000% | 0.01084% | 4.83916% | 89,021.61 | 1,068,259.32 | Amortizing | ||||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 15,164,804 | 4.03000% | 0.01084% | 4.01916% | 80,017.46 | 960,209.52 | Interest Only, Then Amortizing | ||||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | 13,236,724 | 4.81450% | 0.05834% | 4.75616% | 85,644.64 | 1,027,735.68 | Amortizing | ||||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | 11,837,205 | 4.25000% | 0.03084% | 4.21916% | 72,659.52 | 871,914.24 | Amortizing | ||||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 11,316,846 | 4.29000% | 0.01084% | 4.27916% | 69,694.10 | 836,329.20 | Amortizing | |||||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 12,528,047 | 4.45000% | 0.06084% | 4.38916% | 70,520.63 | 846,247.56 | Interest Only, Then Amortizing | |||||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 13,067,644 | 4.40000% | 0.03084% | 4.36916% | 68,854.63 | 826,255.56 | Interest Only, Then Amortizing | ||||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 12,461,868 | 4.35000% | 0.05834% | 4.29166% | 67,951.31 | 815,415.72 | Interest Only, Then Amortizing | |||||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | 9,831,404 | 4.29000% | 0.01084% | 4.27916% | 60,549.84 | 726,598.08 | Amortizing | ||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | Amortization Type | |||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | 9,062,459 | 5.05000% | 0.03084% | 5.01916% | 71,088.33 | 853,059.96 | Amortizing | ||||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | ||||||||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | ||||||||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 9,492,179 | 4.25000% | 0.06084% | 4.18916% | 56,573.09 | 678,877.08 | Interest Only, Then Amortizing | |||||||||||||||
| 24 | Loan | CCRE | Nagog Park | 9,373,807 | 4.42000% | 0.03084% | 4.38916% | 55,213.73 | 662,564.76 | Interest Only, Then Amortizing | ||||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | 10,276,533 | 4.55000% | 0.03084% | 4.51916% | 56,062.66 | 672,751.92 | Interest Only, Then Amortizing | ||||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 9,185,808 | 4.38700% | 0.01084% | 4.37616% | 53,944.28 | 647,331.36 | Interest Only, Then Amortizing | |||||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | 9,115,489 | 4.15000% | 0.01084% | 4.13916% | 51,040.85 | 612,490.20 | Interest Only, Then Amortizing | |||||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | 9,037,985 | 4.80000% | 0.05834% | 4.74166% | 55,089.86 | 661,078.32 | Interest Only, Then Amortizing | ||||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | 9,191,311 | 4.50000% | 0.01084% | 4.48916% | 53,201.96 | 638,423.52 | Interest Only, Then Amortizing | ||||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 9,159,240 | 4.35000% | 0.01084% | 4.33916% | 52,270.24 | 627,242.88 | Interest Only, Then Amortizing | ||||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 8,283,949 | 4.34700% | 0.01084% | 4.33616% | 51,256.42 | 615,077.04 | Amortizing | |||||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | 8,917,184 | 4.44600% | 0.01084% | 4.43516% | 51,355.14 | 616,261.68 | Interest Only, Then Amortizing | ||||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 8,840,071 | 4.39000% | 0.05834% | 4.33166% | 50,642.25 | 607,707.00 | Interest Only, Then Amortizing | ||||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | 9,234,600 | 4.45000% | 0.03084% | 4.41916% | 50,875.59 | 610,507.08 | Amortizing | ||||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 7,983,840 | 4.50000% | 0.01084% | 4.48916% | 50,035.17 | 600,422.04 | Amortizing | ||||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | 8,135,289 | 4.60000% | 0.01084% | 4.58916% | 49,982.83 | 599,793.96 | Interest Only, Then Amortizing | ||||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | 8,225,742 | 4.78000% | 0.01084% | 4.76916% | 48,877.81 | 586,533.72 | Amortizing | ||||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 7,848,515 | 3.88000% | 0.01084% | 3.86916% | 46,911.02 | 562,932.24 | Amortizing | |||||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 8,008,177 | 4.14000% | 0.04084% | 4.09916% | 42,738.04 | 512,856.48 | Interest Only, Then Amortizing | |||||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | 6,744,893 | 4.65000% | 0.06834% | 4.58166% | 42,797.86 | 513,574.32 | Amortizing | ||||||||||||||||
| 41 | Loan | GSMC | 7 Becker | 6,993,169 | 4.44000% | 0.01084% | 4.42916% | 40,250.12 | 483,001.44 | Interest Only, Then Amortizing | ||||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 6,810,264 | 4.38000% | 0.01084% | 4.36916% | 39,966.42 | 479,597.04 | Interest Only, Then Amortizing | ||||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | 7,940,000 | 4.42000% | 0.03084% | 4.38916% | 29,651.86 | 355,822.32 | Interest Only | ||||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 6,372,468 | 4.28700% | 0.01084% | 4.27616% | 39,232.21 | 470,786.52 | Amortizing | ||||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | 5,560,021 | 4.76800% | 0.01084% | 4.75716% | 42,836.49 | 514,037.88 | Amortizing | |||||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | 6,084,275 | 4.20000% | 0.01084% | 4.18916% | 34,231.20 | 410,774.40 | Interest Only, Then Amortizing | |||||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 6,237,490 | 4.14800% | 0.05084% | 4.09716% | 33,319.26 | 399,831.12 | Amortizing | ||||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 5,468,795 | 4.67000% | 0.03084% | 4.63916% | 32,948.31 | 395,379.72 | Interest Only, Then Amortizing | ||||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 5,776,346 | 4.37000% | 0.01084% | 4.35916% | 31,561.14 | 378,733.68 | Interest Only, Then Amortizing | |||||||||||||||
| 50 | Loan | CGMRC | Horizon Village | 5,689,952 | 4.18000% | 0.04084% | 4.13916% | 30,490.66 | 365,887.92 | Interest Only, Then Amortizing | ||||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | 5,928,020 | 4.19000% | 0.01084% | 4.17916% | 30,527.11 | 366,325.32 | Interest Only, Then Amortizing | ||||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 5,031,380 | 4.49150% | 0.07834% | 4.41316% | 31,509.73 | 378,116.76 | Amortizing | |||||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 4,986,105 | 4.47000% | 0.01084% | 4.45916% | 28,779.55 | 345,354.60 | Interest Only, Then Amortizing | ||||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | 5,091,404 | 4.37000% | 0.01084% | 4.35916% | 27,818.71 | 333,824.52 | Interest Only, Then Amortizing | ||||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | 4,521,589 | 4.86000% | 0.01084% | 4.84916% | 29,188.47 | 350,261.64 | Amortizing | ||||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 4,398,539 | 4.71900% | 0.01084% | 4.70816% | 28,068.14 | 336,817.68 | Amortizing | ||||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | 4,624,145 | 4.36000% | 0.04084% | 4.31916% | 26,415.25 | 316,983.00 | Interest Only, Then Amortizing | |||||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 5,150,000 | 4.15000% | 0.03084% | 4.11916% | 18,057.78 | 216,693.36 | Interest Only | |||||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | 4,800,000 | 4.10000% | 0.04834% | 4.05166% | 16,627.78 | 199,533.36 | Interest Only | ||||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 4,360,799 | 4.37000% | 0.01084% | 4.35916% | 23,826.79 | 285,921.48 | Interest Only, Then Amortizing | ||||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 3,249,131 | 4.97000% | 0.01084% | 4.95916% | 25,353.69 | 304,244.28 | Amortizing | |||||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | 3,401,715 | 4.55000% | 0.01084% | 4.53916% | 21,405.74 | 256,868.88 | Amortizing | ||||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 3,272,164 | 4.85000% | 0.03084% | 4.81916% | 21,107.67 | 253,292.04 | Amortizing | ||||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 3,631,107 | 4.37000% | 0.01084% | 4.35916% | 19,839.86 | 238,078.32 | Interest Only, Then Amortizing | |||||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | 3,100,115 | 4.30000% | 0.03084% | 4.26916% | 18,557.68 | 222,692.16 | Interest Only, Then Amortizing | |||||||||||||||
| 66 | Loan | CCRE | Denim Lofts | 3,047,392 | 4.65000% | 0.03084% | 4.61916% | 19,336.38 | 232,036.56 | Amortizing | ||||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | 2,914,604 | 4.54000% | 0.01084% | 4.52916% | 18,326.33 | 219,915.96 | Amortizing | ||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Balloon Balance ($) | Mortgage Loan Rate (%) | Administrative Fee Rate (%) (1) | Net Mortgage Loan Rate (%) | Monthly Debt Service ($) (2) | Annual Debt Service ($) | Companion Loan Monthly Debt Service ($) | Companion Loan Annual Debt Service ($) | Amortization Type | |||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | 3,530,000 | 4.42000% | 0.03084% | 4.38916% | 13,182.75 | 158,193.00 | Interest Only | ||||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | 2,094,576 | 4.63000% | 0.01084% | 4.61916% | 21,589.48 | 259,073.76 | Amortizing | ||||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 2,100,427 | 4.75000% | 0.01084% | 4.73916% | 16,162.83 | 193,953.96 | Amortizing | ||||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | 2,248,456 | 4.83000% | 0.01084% | 4.81916% | 14,478.21 | 173,738.52 | Amortizing | ||||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 2,184,823 | 4.80000% | 0.06084% | 4.73916% | 14,034.80 | 168,417.60 | Amortizing | ||||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | 1,380,224 | 4.78000% | 0.03084% | 4.74916% | 14,317.78 | 171,813.36 | Amortizing | ||||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 1,574,501 | 4.37000% | 0.01084% | 4.35916% | 11,825.22 | 141,902.64 | Amortizing | |||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Interest Accrual Method | Seasoning | Original Interest- Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | |||||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/16/2014 | 6 | 2/6/2015 | |||||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/16/2014 | 6 | 2/6/2015 | |||||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | Actual/360 | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 12/23/2014 | 6 | 2/6/2015 | |||||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | Actual/360 | 2 | 60 | 58 | 120 | 118 | 360 | 360 | 11/24/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | Actual/360 | 1 | 60 | 59 | 60 | 59 | 0 | 0 | 12/22/2014 | 1 | 2/1/2015 | ||||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/23/2014 | 6 | 2/6/2015 | |||||||||||||||
| 7 | Loan | GSMC | MacDade Retail | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/16/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/19/2014 | 6 | 2/6/2015 | |||||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 10/10/2014 | 6 | 12/6/2014 | |||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | |||||||||||||||||||||||||||
| 9.02 | Property | 16 | Westland Center | |||||||||||||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/12/2014 | 6 | 2/6/2015 | |||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | ||||||||||||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | ||||||||||||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | ||||||||||||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | ||||||||||||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | ||||||||||||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | ||||||||||||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | ||||||||||||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | ||||||||||||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | ||||||||||||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | |||||||||||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | ||||||||||||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | ||||||||||||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | ||||||||||||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | ||||||||||||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | ||||||||||||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | ||||||||||||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | ||||||||||||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | ||||||||||||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | ||||||||||||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | ||||||||||||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | ||||||||||||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | ||||||||||||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | ||||||||||||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | ||||||||||||||||||||||||||||
| 10.25 | Property | 14133 South School Street | ||||||||||||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | ||||||||||||||||||||||||||||
| 10.27 | Property | 14020 South School Street | ||||||||||||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | ||||||||||||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | ||||||||||||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 1/26/2015 | 6 | 3/6/2015 | |||||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/30/2014 | 6 | 2/6/2015 | |||||||||||||||
| 12.01 | Property | 9201 Colesville | ||||||||||||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | ||||||||||||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | ||||||||||||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | ||||||||||||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | ||||||||||||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | ||||||||||||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | ||||||||||||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | ||||||||||||||||||||||||||||
| 12.09 | Property | 8113 Georgia | ||||||||||||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/31/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 1/15/2015 | 6 | 3/6/2015 | ||||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | Actual/360 | 2 | 0 | 0 | 60 | 58 | 300 | 298 | 11/24/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 1/16/2015 | 6 | 3/6/2015 | ||||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/12/2014 | 6 | 2/6/2015 | |||||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | Actual/360 | 2 | 48 | 46 | 120 | 118 | 360 | 360 | 11/7/2014 | 6 | 1/6/2015 | |||||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | Actual/360 | 0 | 24 | 24 | 60 | 60 | 360 | 360 | 1/29/2015 | 6 | 3/6/2015 | ||||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/17/2014 | 6 | 2/6/2015 | |||||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 1/21/2015 | 6 | 3/6/2015 | ||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Interest Accrual Method | Seasoning | Original Interest- Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | |||||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 1/27/2015 | 6 | 3/6/2015 | ||||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | ||||||||||||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | ||||||||||||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | Actual/360 | 0 | 12 | 12 | 120 | 120 | 360 | 360 | 1/16/2015 | 6 | 3/6/2015 | |||||||||||||||
| 24 | Loan | CCRE | Nagog Park | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 12/30/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | Actual/360 | 0 | 12 | 12 | 60 | 60 | 360 | 360 | 1/14/2015 | 6 | 3/6/2015 | ||||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 12/31/2014 | 6 | 2/6/2015 | |||||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/17/2014 | 6 | 2/6/2015 | |||||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 12/22/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 12/3/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 11/21/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 11/25/2014 | 6 | 1/6/2015 | |||||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/23/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/23/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 12/19/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/30/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | Actual/360 | 1 | 12 | 11 | 120 | 119 | 360 | 360 | 12/24/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | Actual/360 | 1 | 0 | 0 | 84 | 83 | 360 | 359 | 12/10/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | Actual/360 | 0 | 0 | 0 | 60 | 60 | 300 | 300 | 1/22/2015 | 6 | 3/6/2015 | |||||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 1/12/2015 | 6 | 3/6/2015 | |||||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/15/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 41 | Loan | GSMC | 7 Becker | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 12/1/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | Actual/360 | 2 | 24 | 22 | 120 | 118 | 360 | 360 | 11/25/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/15/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 12/5/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | Actual/360 | 3 | 0 | 0 | 120 | 117 | 300 | 297 | 11/3/2014 | 6 | 12/6/2014 | |||||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/17/2014 | 6 | 2/6/2015 | |||||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 12/10/2014 | 1 | 2/1/2015 | ||||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 12/15/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/29/2014 | 6 | 2/6/2015 | |||||||||||||||
| 50 | Loan | CGMRC | Horizon Village | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/23/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 51 | Loan | MC-FiveMile | �� | Ivanhoe Estates | Actual/360 | 2 | 24 | 22 | 60 | 58 | 360 | 360 | 11/24/2014 | 6 | 1/6/2015 | |||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/12/2014 | 6 | 2/6/2015 | |||||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 11/20/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/29/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 10/10/2014 | 6 | 12/6/2014 | ||||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 11/3/2014 | 6 | 12/6/2014 | ||||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | Actual/360 | 1 | 36 | 35 | 120 | 119 | 360 | 360 | 12/15/2014 | 6 | 2/6/2015 | |||||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/12/2015 | 6 | 3/6/2015 | |||||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | Actual/360 | 0 | 120 | 120 | 120 | 120 | 0 | 0 | 1/30/2015 | 6 | 3/6/2015 | ||||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/29/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 11/25/2014 | 6 | 1/6/2015 | |||||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 11/19/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 1/21/2015 | 6 | 3/6/2015 | ||||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 12/29/2014 | 6 | 2/6/2015 | |||||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | Actual/360 | 0 | 12 | 12 | 120 | 120 | 360 | 360 | 1/9/2015 | 6 | 3/6/2015 | |||||||||||||||
| 66 | Loan | CCRE | Denim Lofts | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 12/31/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 11/3/2014 | 6 | 12/6/2014 | ||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Interest Accrual Method | Seasoning | Original Interest- Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Due Date | First Due Date | |||||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 12/15/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | Actual/360 | 0 | 0 | 0 | 120 | 120 | 240 | 240 | 1/15/2015 | 6 | 3/6/2015 | ||||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 11/12/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 11/19/2014 | 6 | 1/6/2015 | ||||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 10/31/2014 | 6 | 12/6/2014 | ||||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | Actual/360 | 1 | 0 | 0 | 120 | 119 | 240 | 239 | 12/16/2014 | 6 | 2/6/2015 | ||||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 12/29/2014 | 6 | 2/6/2015 | |||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | |||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 1/6/2025 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | 1/6/2025 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 1/6/2020 | 1/6/2020 | No | 0 | 0 | |||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | 12/6/2019 | 1/6/2020 | 12/6/2024 | No | 0 | 0 | |||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 1/1/2020 | 1/1/2020 | No | 5 | 5 | ||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 1/6/2025 | 1/6/2025 | No | 0 | 5 days grace, once during loan term prior to declaring Event of Default | |||||||||||||
| 7 | Loan | GSMC | MacDade Retail | 2/6/2015 | 1/6/2025 | No | 0 | 0 | ||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 2/6/2015 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 12/6/2014 | 11/6/2024 | No | 0 | 0 | |||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | |||||||||||||||||||
| 9.02 | Property | 16 | Westland Center | |||||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | 1/6/2020 | 2/6/2020 | 1/6/2025 | No | 0 | 0 | ||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | ||||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | ||||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | ||||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | ||||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | ||||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | ||||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | ||||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | ||||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | ||||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | |||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | ||||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | ||||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | ||||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | ||||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | ||||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | ||||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | ||||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | ||||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | ||||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | ||||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | ||||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | ||||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | ||||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | ||||||||||||||||||||
| 10.25 | Property | 14133 South School Street | ||||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | ||||||||||||||||||||
| 10.27 | Property | 14020 South School Street | ||||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | ||||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | ||||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | 3/6/2015 | 2/6/2025 | No | 0 | 0 | |||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | 2/6/2015 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 12.01 | Property | 9201 Colesville | ||||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | ||||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | ||||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | ||||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | ||||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | ||||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | ||||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | ||||||||||||||||||||
| 12.09 | Property | 8113 Georgia | ||||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | 2/6/2015 | 1/6/2025 | No | 0 | 0 | ||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 2/6/2020 | 3/6/2020 | 2/6/2025 | No | 0 | 0 | |||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | 1/6/2015 | 12/6/2019 | No | 0 | 0 | ||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | 3/6/2015 | 2/6/2025 | No | 5 | 0 | ||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 2/6/2015 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 12/6/2018 | 1/6/2019 | 12/6/2024 | No | 0 | 0 | ||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 2/6/2017 | 3/6/2017 | 2/6/2020 | No | 0 | 0 | |||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 1/6/2020 | 2/6/2020 | 1/6/2025 | No | 0 | 0 | ||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | 3/6/2015 | 2/6/2025 | No | 0 | 0 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | |||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | 3/6/2015 | 2/6/2025 | No | 0 | 0 | ||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | ||||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | ||||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 2/6/2016 | 3/6/2016 | 2/6/2025 | No | 0 | 0 | ||||||||||||
| 24 | Loan | CCRE | Nagog Park | 1/6/2017 | 2/6/2017 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | 2/6/2016 | 3/6/2016 | 2/6/2020 | No | 0 | 0 | |||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 1/6/2017 | 2/6/2017 | 1/6/2025 | No | 0 | 0 | ||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | 1/6/2018 | 2/6/2018 | 1/6/2025 | No | 0 | 0 | ||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | 1/6/2017 | 2/6/2017 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | 12/6/2017 | 1/6/2018 | 12/6/2024 | No | 0 | 0 | |||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 12/6/2017 | 1/6/2018 | 12/6/2024 | No | 0 | 0 | |||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 1/6/2015 | 12/6/2024 | No | 0 | 0 | |||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | 1/6/2018 | 2/6/2018 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 1/6/2018 | 2/6/2018 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 34 | Loan | CCRE | 464 West 44th | 2/6/2015 | 1/6/2020 | No | 0 | 0 | ||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 2/6/2015 | 1/6/2025 | No | 0 | 0 | ||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | 1/6/2016 | 2/6/2016 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | 2/6/2015 | 1/6/2022 | No | 0 | 0 | ||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 3/6/2015 | 2/6/2020 | No | 5 days grace, once per calendar year | 0 | |||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 2/6/2020 | 3/6/2020 | 2/6/2025 | No | 0 | 0 | ||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | 2/6/2015 | 1/6/2025 | No | 0 | 0 | ||||||||||||||
| 41 | Loan | GSMC | 7 Becker | 12/6/2017 | 1/6/2018 | 12/6/2024 | No | 5 days grace, once per calendar year | 5 days grace, once per calendar year | |||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 12/6/2016 | 1/6/2017 | 12/6/2024 | No | 0 | 0 | |||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | 1/6/2025 | 1/6/2025 | No | 0 | 0 | ||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 1/6/2015 | 12/6/2024 | No | 0 | 0 | ||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | 12/6/2014 | 11/6/2024 | No | 0 | 0 | |||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | 1/6/2018 | 2/6/2018 | 1/6/2025 | No | 0 | 0 | ||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 2/1/2015 | 1/6/2020 | No | 5 | 5 | ||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 1/6/2017 | 2/6/2017 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 1/6/2020 | 2/6/2020 | 1/6/2025 | No | 0 | 0 | ||||||||||||
| 50 | Loan | CGMRC | Horizon Village | 1/6/2020 | 2/6/2020 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | 12/6/2016 | 1/6/2017 | 12/6/2019 | No | 0 | 0 | |||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 2/6/2015 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 12/6/2017 | 1/6/2018 | 12/6/2024 | No | 0 | 0 | |||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | 1/6/2020 | 2/6/2020 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | 12/6/2014 | 11/6/2024 | No | 0 | 0 | ||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 12/6/2014 | 11/6/2024 | No | 0 | 0 | ||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | 1/6/2018 | 2/6/2018 | 1/6/2025 | No | 0 | 0 | ||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 2/6/2025 | 2/6/2025 | No | 0 | 0 | |||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | 2/6/2025 | 2/6/2025 | No | 0 | 0 | ||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 1/6/2020 | 2/6/2020 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 1/6/2015 | 12/6/2024 | No | 0 | 0 | |||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | 1/6/2015 | 12/6/2024 | No | 0 | 0 | ||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 3/6/2015 | 2/6/2025 | No | 0 | 0 | ||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 1/6/2020 | 2/6/2020 | 1/6/2025 | No | 0 | 0 | ||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | 2/6/2016 | 3/6/2016 | 2/6/2025 | No | 0 | 0 | ||||||||||||
| 66 | Loan | CCRE | Denim Lofts | 2/6/2015 | 1/6/2025 | No | 0 | 0 | ||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | 12/6/2014 | 11/6/2024 | No | 0 | 0 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Last IO Due Date | First P&I Due Date | Maturity Date / ARD | ARD (Yes / No) | Final Maturity Date | Grace Period- Late Fee | Grace Period- Default | |||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | 1/6/2025 | 1/6/2025 | No | 0 | 0 | ||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | 3/6/2015 | 2/6/2025 | No | 0 | 0 | ||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 1/6/2015 | 12/6/2024 | No | 0 | 0 | ||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | 1/6/2015 | 12/6/2024 | No | 0 | 0 | ||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 12/6/2014 | 11/6/2024 | No | 0 | 0 | ||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | 2/6/2015 | 1/6/2025 | No | 0 | 0 | ||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 2/6/2015 | 1/6/2025 | No | 0 | 0 | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Prepayment Provision (3) | 2011 EGI ($) | 2011 Expenses ($) | 2011 NOI ($) | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | |||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | Lockout/25_Defeasance/88_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | 15,696,356 | 4,303,806 | |||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | Lockout/25_Defeasance/88_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | Lockout/24_>YM or 1%/32_0%/4 | 3,832,760 | 952,114 | 2,880,646 | 3,909,382 | 1,028,443 | 2,880,939 | 4,043,678 | 979,871 | |||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | Lockout/25_Defeasance/28_0%/7 | 7,388,779 | 2,567,430 | 4,821,349 | 7,437,281 | 2,669,414 | 4,767,867 | 7,463,943 | 2,758,210 | ||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | Lockout/25_>YM or 3%/91_0%/4 | 5,549,988 | 3,523,263 | 2,026,725 | 6,273,915 | 3,811,015 | 2,462,900 | 7,024,077 | 4,332,806 | |||||||||||||
| 7 | Loan | GSMC | MacDade Retail | Lockout/25_Defeasance/90_0%/5 | 1,720,385 | 1,269,348 | 451,037 | 1,608,299 | 1,079,704 | 528,595 | 1,894,003 | 1,135,823 | ||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | Lockout/25_Defeasance/91_0%/4 | 3,723,070 | 2,554,244 | 1,168,827 | 3,846,170 | 2,496,219 | 1,349,951 | 4,130,207 | 2,303,606 | |||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | Lockout/23_>YM or 1%/92_0%/5 | 3,345,265 | 1,516,080 | 1,829,185 | 3,122,140 | 1,563,176 | 1,558,964 | 3,267,440 | 1,463,464 | |||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | 2,362,487 | 1,177,131 | 1,185,356 | 2,428,981 | 1,169,999 | 1,258,981 | 2,228,867 | 1,072,280 | |||||||||||||||
| 9.02 | Property | 16 | Westland Center | 982,778 | 338,950 | 643,828 | 693,160 | 393,177 | 299,983 | 1,038,573 | 391,184 | |||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||
| 10.11 | Property | 222 East 109th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.12 | Property | 234 East 109th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.25 | Property | 14133 South School Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.27 | Property | 14020 South School Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | Lockout/24_Defeasance/92_0%/4 | 10,378,268 | 8,286,954 | 2,091,314 | 11,258,272 | 8,727,800 | 2,530,472 | 11,905,879 | 9,352,266 | |||||||||||||
| 12 | Loan | 19 | CCRE | �� | Margas Retail Portfolio | Lockout/25_Defeasance/91_0%/4 | 1,445,040 | 325,166 | 1,119,874 | 1,722,824 | 336,668 | 1,386,156 | 1,817,658 | 354,691 | ||||||||||||
| 12.01 | Property | 9201 Colesville | 258,803 | 41,893 | 216,910 | 279,203 | 18,857 | 260,346 | 469,340 | 55,764 | ||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | 301,397 | 70,731 | 230,666 | 368,610 | 88,469 | 280,141 | 183,021 | 76,409 | ||||||||||||||||
| 12.03 | Property | 8407 Ramsey | 283,848 | 38,711 | 245,137 | 388,607 | 38,478 | 350,129 | 302,066 | 44,974 | ||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | 143,610 | 34,957 | 108,653 | 89,660 | 49,895 | 39,765 | 210,718 | 44,920 | ||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | 108,876 | 34,582 | 74,294 | 149,467 | 33,221 | 116,246 | 164,661 | 36,658 | ||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | 162,417 | 28,280 | 134,137 | 178,909 | 34,602 | 144,307 | 179,701 | 34,821 | ||||||||||||||||
| 12.07 | Property | 926 Philadelphia | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | 145,617 | 58,420 | 87,197 | 160,236 | 43,780 | 116,456 | 203,141 | 34,462 | ||||||||||||||||
| 12.09 | Property | 8113 Georgia | 40,472 | 17,591 | 22,881 | 108,132 | 29,366 | 78,766 | 105,008 | 26,683 | ||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | N/A | 2,887,326 | 1,577,972 | 1,309,354 | 3,236,701 | 1,655,475 | ||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | N/A | 2,356,589 | 791,821 | 1,564,768 | 2,338,707 | 776,475 | ||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | Lockout/26_Defeasance/31_0%/3 | 1,489,439 | 959,150 | 530,290 | 1,875,378 | 964,589 | 910,790 | 2,095,688 | 885,973 | ||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 2,120,753 | 662,198 | 1,458,555 | 2,101,267 | 643,319 | |||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | Lockout/26_Defeasance/87_0%/7 | 1,926,217 | 786,841 | 1,139,376 | 1,840,846 | 827,398 | 1,013,448 | 1,810,392 | 809,893 | |||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | Lockout/24_Defeasance/32_0%/4 | N/A | N/A | N/A | 2,224,153 | 646,176 | 1,577,977 | 2,151,683 | 698,634 | ||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 2,113,214 | 770,136 | 1,343,078 | 2,439,325 | 927,553 | |||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | Lockout/24_Defeasance/92_0%/4 | 1,786,882 | 959,210 | 827,672 | 1,816,266 | 936,223 | 880,043 | 1,927,388 | 965,401 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Prepayment Provision (3) | 2011 EGI ($) | 2011 Expenses ($) | 2011 NOI ($) | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | |||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | Lockout/24_Defeasance/93_0%/3 | 2,702,013 | 1,771,938 | 930,075 | 2,910,428 | 2,035,644 | 874,784 | 2,928,042 | 1,947,818 | ||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | 1,410,082 | 852,227 | 557,855 | 1,487,756 | 969,703 | 518,053 | 1,536,029 | 959,246 | ||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | 1,291,931 | 919,711 | 372,220 | 1,422,672 | 1,065,940 | 356,731 | 1,392,013 | 988,573 | ||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | 1,086,349 | 250,922 | 835,427 | 1,063,287 | 304,750 | |||||||||||||
| 24 | Loan | CCRE | Nagog Park | Lockout/25_Defeasance/92_0%/3 | 3,204,380 | 1,976,432 | 1,227,948 | 2,954,704 | 1,996,633 | 958,071 | 3,662,623 | 2,195,853 | ||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | Lockout/24_Defeasance/32_0%/4 | 2,343,725 | 858,630 | 1,485,094 | 2,281,881 | 883,236 | 1,398,644 | 2,523,299 | 903,555 | ||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 721,057 | 548,586 | |||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 884,841 | 835,060 | 49,781 | 2,899,030 | 1,833,415 | |||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | Lockout/25_Defeasance/91_0%/4 | 1,569,756 | 1,003,942 | 565,814 | 1,743,627 | 1,019,183 | 724,444 | 1,821,030 | 951,845 | ||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 1,610,506 | 1,048,416 | ||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | Lockout/26_Defeasance/90_0%/4 | 1,676,123 | 811,640 | 864,483 | 1,818,513 | 798,893 | 1,019,620 | 1,978,321 | 858,383 | ||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | Lockout/26_Defeasance/90_0%/4 | 1,465,157 | 493,667 | 971,490 | 1,539,512 | 327,477 | 1,212,035 | 1,553,936 | 340,161 | |||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | Lockout/25_Defeasance/91_0%/4 | 1,453,704 | 602,710 | 850,994 | 1,447,033 | 581,309 | 865,724 | 1,460,095 | 591,217 | ||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 1,072,767 | 464,447 | ||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | Lockout/25_Defeasance/32_0%/3 | 754,828 | 54,315 | 700,513 | 786,311 | 67,356 | 718,955 | 822,229 | 88,036 | ||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | Lockout/25_Defeasance/91_0%/4 | 1,263,588 | 553,689 | 709,899 | 1,408,535 | 494,350 | 914,185 | 1,460,846 | 532,590 | ||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | Lockout/13_>YM or 1%/58_0%/13 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | Lockout/24_Defeasance/32_0%/4 | N/A | N/A | N/A | 581,734 | 863,732 | (281,998) | 1,072,439 | 1,067,725 | |||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | Lockout/24_Defeasance/92_0%/4 | 1,047,406 | 365,931 | 681,475 | 1,160,378 | 377,721 | 782,657 | 1,238,150 | 419,329 | |||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 41 | Loan | GSMC | 7 Becker | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | 1,347,678 | 1,007,869 | ||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | Lockout/26_Defeasance/87_0%/7 | 1,380,084 | 645,484 | 734,599 | 1,458,450 | 625,376 | 833,074 | 1,488,937 | 612,544 | ||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | Lockout/26_Defeasance/89_0%/5 | N/A | N/A | N/A | N/A | N/A | N/A | 420,599 | 155,501 | ||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | Lockout/27_Defeasance/86_0%/7 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | 1,535,819 | 1,098,942 | 436,877 | 2,154,064 | 1,419,811 | |||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | Lockout/25_Defeasance/31_0%/4 | 899,997 | 336,013 | 563,983 | 965,839 | 357,705 | 608,134 | 1,011,031 | 327,082 | ||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | 920,001 | 264,100 | 655,901 | 923,152 | 254,104 | ||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | Lockout/25_Defeasance/90_0%/5 | 704,918 | 327,249 | 377,669 | 767,257 | 348,401 | 418,856 | 875,047 | 349,133 | |||||||||||||
| 50 | Loan | CGMRC | Horizon Village | Lockout/25_Defeasance/91_0%/4 | 1,464,266 | 498,909 | 965,357 | 1,328,690 | 469,478 | 859,212 | 917,590 | 435,848 | ||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | Lockout/26_Defeasance/30_0%/4 | N/A | N/A | N/A | 908,107 | 347,136 | 560,971 | 964,675 | 363,894 | ||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | Lockout/26_Defeasance/90_0%/4 | 813,582 | 315,669 | 497,913 | 801,803 | 350,331 | 451,472 | 860,043 | 377,205 | ||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | Lockout/25_Defeasance/90_0%/5 | 551,274 | 312,282 | 238,992 | 679,461 | 314,310 | 365,152 | 765,804 | 335,532 | ||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | Lockout/27_Defeasance/88_0%/5 | 1,115,636 | 785,399 | 330,237 | 1,171,676 | 706,364 | 465,312 | 1,319,900 | 773,053 | ||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | Lockout/27_Defeasance/88_0%/5 | 692,210 | 213,499 | 478,711 | 719,783 | 207,655 | 512,128 | 770,436 | 228,005 | ||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | Lockout/25_Defeasance/92_0%/3 | 527,285 | 300,127 | 227,158 | 606,820 | 296,217 | 310,603 | 725,912 | 331,583 | |||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | Lockout/24_Defeasance/92_0%/4 | 838,482 | 187,295 | 651,187 | 723,003 | 194,119 | 528,884 | 702,378 | 177,219 | |||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | Lockout/25_Defeasance/90_0%/5 | 470,844 | 235,444 | 235,400 | 533,335 | 234,067 | 299,268 | 642,237 | 271,552 | ||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | Lockout/26_Defeasance/90_0%/4 | 583,997 | 186,378 | 397,619 | 646,283 | 192,420 | 453,863 | 674,041 | 186,374 | |||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | Lockout/26_Defeasance/90_0%/4 | 848,577 | 548,133 | 300,444 | 927,424 | 537,783 | 389,641 | 926,435 | 533,708 | ||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | Lockout/24_Defeasance/93_0%/3 | 329,262 | 232,748 | 96,514 | 503,039 | 288,426 | 214,613 | 594,569 | 270,431 | ||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | Lockout/25_Defeasance/90_0%/5 | 475,599 | 297,379 | 178,220 | 513,871 | 251,951 | 261,920 | 623,022 | 269,445 | |||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | Lockout/24_Defeasance/93_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
| 66 | Loan | CCRE | Denim Lofts | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | 368,116 | 57,565 | 310,551 | 363,837 | 43,456 | ||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | Lockout/27_>YM or 1%/89_0%/4 | N/A | N/A | N/A | 584,846 | N/A | 584,846 | 719,528 | 385,859 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Prepayment Provision (3) | 2011 EGI ($) | 2011 Expenses ($) | 2011 NOI ($) | 2012 EGI ($) | 2012 Expenses ($) | 2012 NOI ($) | 2013 EGI ($) | 2013 Expenses ($) | |||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | Lockout/24_Defeasance/89_0%/7 | 766,793 | 373,405 | 393,388 | 912,560 | 385,610 | 526,950 | 800,808 | 373,050 | ||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | Lockout/26_Defeasance/90_0%/4 | 426,736 | 63,787 | 362,949 | 429,206 | 65,839 | 363,367 | 458,652 | 97,151 | ||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | Lockout/27_Defeasance/90_0%/3 | 451,352 | 119,334 | 332,018 | 454,389 | 111,336 | 343,054 | 442,936 | 98,920 | ||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | Lockout/25_Defeasance/90_0%/5 | 503,048 | 288,863 | 214,185 | 537,307 | 290,863 | 246,444 | 547,116 | 287,060 | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | 2013 NOI ($) | Most Recent EGI (if past 2013) ($) | Most Recent Expenses (if past 2013) ($) | Most Recent NOI (if past 2013) ($) | Most Recent NOI Date (if past 2013) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | |||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 11,392,550 | 17,585,955 | 5,034,206 | 12,551,750 | 10/31/2014 | 12 | Trailing 12 | 19,217,218 | 5,214,876 | |||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | N/A | 7,638,610 | 1,446,091 | 6,192,519 | 10/31/2014 | 12 | Trailing 12 | 6,974,390 | 1,502,211 | |||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 3,063,807 | 3,956,748 | 1,019,948 | 2,936,799 | 10/31/2014 | 12 | Trailing 12 | 4,584,375 | 1,190,410 | |||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | N/A | 5,295,090 | 1,744,938 | 3,550,152 | 10/31/2014 | 12 | Trailing 12 | 5,364,754 | 2,259,871 | ||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 4,705,733 | 7,221,591 | 2,649,648 | 4,571,943 | 10/31/2014 | 12 | Trailing 12 | 6,903,608 | 2,970,031 | ||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 2,691,271 | 8,602,185 | 4,801,748 | 3,800,437 | 11/30/2014 | 12 | Trailing 12 | 8,608,501 | 4,769,460 | |||||||||||||
| 7 | Loan | GSMC | MacDade Retail | 758,180 | 2,661,901 | 1,617,967 | 1,043,934 | 9/30/2014 | 12 | Trailing 12 | 3,571,239 | 1,653,688 | ||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 1,826,601 | 4,463,395 | 2,419,622 | 2,043,773 | 9/30/2014 | 12 | Trailing 12 | 4,858,185 | 2,515,867 | |||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 1,803,976 | 3,707,976 | 1,546,093 | 2,161,884 | 12/31/2014 | 12 | Trailing 12 | 3,946,490 | 1,546,740 | |||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | 1,156,586 | 2,544,489 | 1,141,233 | 1,403,255 | 12/31/2014 | 12 | Trailing 12 | 2,657,336 | 1,132,666 | ||||||||||||||
| 9.02 | Property | 16 | Westland Center | 647,389 | 1,163,488 | 404,859 | 758,628 | 12/31/2014 | 12 | Trailing 12 | 1,289,154 | 414,074 | ||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | N/A | 3,321,255 | 1,703,527 | 1,617,728 | 10/31/2014 | 8 | Annualized | 3,880,487 | 1,664,304 | |||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.05 | Property | 2838 East 91st Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.09 | Property | 2900 East 91st Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | ||||||||||||||
| 10.11 | Property | 222 East 109th Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.12 | Property | 234 East 109th Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.13 | Property | 2606 Talbot Road | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.25 | Property | 14133 South School Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.26 | Property | 5448 West Adams Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.27 | Property | 14020 South School Street | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | N/A | N/A | |||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | 2,553,613 | 11,844,980 | 9,342,304 | 2,502,676 | 11/30/2014 | 12 | Trailing 12 | 11,844,980 | 9,229,790 | |||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | 1,462,966 | 1,847,814 | 350,801 | 1,497,014 | 8/31/2014 | 12 | Trailing 12 | 2,317,468 | 414,754 | |||||||||||||
| 12.01 | Property | 9201 Colesville | 413,576 | 520,126 | 60,955 | 459,171 | 8/31/2014 | 12 | Trailing 12 | 542,972 | 60,814 | |||||||||||||||
| 12.02 | Property | 7900-12 Georgia | 106,612 | 256,337 | 64,639 | 191,699 | 8/31/2014 | 12 | Trailing 12 | 343,085 | 82,260 | |||||||||||||||
| 12.03 | Property | 8407 Ramsey | 257,092 | 284,226 | 43,068 | 241,159 | 8/31/2014 | 12 | Trailing 12 | 310,942 | 42,928 | |||||||||||||||
| 12.04 | Property | 7926-28 Georgia | 165,798 | 115,280 | 54,197 | 61,084 | 8/31/2014 | 12 | Trailing 12 | 229,907 | 48,872 | |||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | 128,004 | 169,393 | 27,638 | 141,755 | 8/31/2014 | 12 | Trailing 12 | 202,225 | 35,676 | |||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | 144,880 | 185,790 | 43,179 | 142,612 | 8/31/2014 | 12 | Trailing 12 | 180,627 | 35,703 | |||||||||||||||
| 12.07 | Property | 926 Philadelphia | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 185,789 | 41,148 | |||||||||||||||
| 12.08 | Property | 7845-51 Eastern | 168,680 | 172,350 | 37,218 | 135,132 | 8/31/2014 | 12 | Trailing 12 | 177,783 | 38,633 | |||||||||||||||
| 12.09 | Property | 8113 Georgia | 78,325 | 144,311 | 19,908 | 124,403 | 8/31/2014 | 12 | Trailing 12 | 144,137 | 28,721 | |||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | 1,581,226 | 3,582,181 | 1,753,730 | 1,828,451 | 11/30/2014 | 12 | Trailing 12 | 3,582,181 | 1,737,938 | ||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 1,562,232 | 2,385,817 | 861,539 | 1,524,278 | 10/31/2014 | 12 | Trailing 12 | 2,444,576 | 804,249 | ||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | 1,209,715 | 2,129,885 | 969,992 | 1,159,893 | 8/31/2014 | 12 | Trailing 12 | 2,296,146 | 1,018,803 | ||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 3,701,294 | 2,214,041 | ||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 1,457,947 | 2,072,148 | 609,251 | 1,462,898 | 10/31/2014 | 12 | Trailing 12 | 2,031,273 | 664,266 | |||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 1,000,499 | 1,763,234 | 720,256 | 1,042,978 | 8/31/2014 | 12 | Trailing 12 | 2,022,764 | 797,044 | |||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 1,453,049 | 2,275,945 | 599,644 | 1,676,301 | 10/31/2014 | 12 | Trailing 12 | 1,816,560 | 480,377 | ||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 1,511,772 | 2,491,916 | 929,635 | 1,562,281 | 11/30/2014 | 12 | Trailing 12 | 2,423,203 | 1,015,089 | |||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | 961,987 | 2,189,697 | 1,101,947 | 1,087,750 | 11/30/2014 | 12 | Trailing 12 | 2,271,370 | 1,126,827 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | 2013 NOI ($) | Most Recent EGI (if past 2013) ($) | Most Recent Expenses (if past 2013) ($) | Most Recent NOI (if past 2013) ($) | Most Recent NOI Date (if past 2013) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | |||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | 980,224 | 3,350,795 | 1,908,490 | 1,442,305 | 10/31/2014 | 12 | Trailing 12 | 3,350,795 | 1,949,183 | ||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | 576,783 | 1,810,590 | 998,638 | 811,953 | 10/31/2014 | 12 | Trailing 12 | 1,810,590 | 1,030,825 | |||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | 403,440 | 1,540,205 | 909,853 | 630,352 | 10/31/2014 | 12 | Trailing 12 | 1,540,205 | 918,358 | |||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 758,537 | 1,102,448 | 321,983 | 780,465 | 12/31/2014 | 12 | Full Year | 1,409,773 | 361,266 | |||||||||||||
| 24 | Loan | CCRE | Nagog Park | 1,466,770 | 3,815,007 | 2,365,933 | 1,449,074 | 10/31/2014 | 12 | Trailing 12 | 3,678,916 | 2,133,532 | ||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | 1,619,744 | 2,563,372 | 932,738 | 1,630,634 | 9/30/2014 | 12 | Trailing 12 | 2,543,860 | 1,386,206 | ||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 172,472 | 1,254,616 | 575,531 | 679,085 | 11/30/2014 | 12 | Trailing 12 | 1,543,650 | 611,679 | |||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | 1,065,615 | 3,636,679 | 2,218,889 | 1,417,790 | 12/31/2014 | 12 | Trailing 12 | 3,636,679 | 2,240,475 | |||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | 869,185 | 1,796,462 | 903,572 | 892,890 | 10/31/2014 | 12 | Trailing 12 | 1,770,239 | 913,717 | ||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | 562,090 | 2,122,675 | 1,079,352 | 1,043,323 | 10/31/2014 | 12 | Trailing 12 | 2,350,481 | 1,351,695 | ||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 1,119,938 | 2,002,753 | 893,319 | 1,109,434 | 8/31/2014 | 12 | Trailing 12 | 2,029,124 | 909,536 | ||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 1,213,775 | 1,566,589 | 319,420 | 1,247,169 | 6/30/2014 | 12 | Trailing 12 | 1,612,800 | 427,108 | |||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | 868,878 | 1,479,261 | 613,529 | 865,732 | 9/30/2014 | 12 | Trailing 12 | 1,481,173 | 634,636 | ||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 608,320 | 1,376,352 | 466,193 | 910,159 | 10/31/2014 | 10 | Annualized | 1,620,306 | 541,606 | ||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | 734,192 | 862,949 | 105,801 | 757,148 | 12/31/2014 | 12 | Trailing 12 | 886,320 | 108,592 | ||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 928,256 | 1,410,709 | 434,883 | 975,826 | 11/30/2014 | 11 | Annualized | 1,488,358 | 502,674 | ||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | N/A | 3,005,665 | 1,267,362 | 1,738,304 | 11/30/2014 | 6 | Annualized | 3,097,831 | 2,111,422 | ||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 1,397,843 | 266,990 | ||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 4,714 | 1,733,772 | 1,327,839 | 405,933 | 9/30/2014 | 12 | Trailing 12 | 2,352,918 | 1,374,316 | |||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 818,821 | 1,261,247 | 434,404 | 826,843 | 10/31/2014 | 12 | Trailing 12 | 1,242,934 | 408,533 | |||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | N/A | 721,519 | 181,964 | 539,555 | 9/30/2014 | 12 | Trailing 12 | 1,104,565 | 292,843 | ||||||||||||||
| 41 | Loan | GSMC | 7 Becker | 339,809 | 1,705,364 | 1,011,040 | 694,324 | 9/30/2014 | 12 | Trailing 12 | 1,707,118 | 904,748 | ||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 876,392 | 1,443,836 | 567,017 | 876,819 | 9/30/2014 | 12 | Trailing 12 | 1,360,254 | 581,843 | ||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 623,097 | 6,231 | ||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 265,098 | 450,609 | 154,145 | 296,464 | 9/30/2014 | 12 | Trailing 12 | 860,383 | 220,585 | ||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | N/A | 1,702,111 | 675,032 | 1,027,079 | 9/30/2014 | 11 | Annualized | 1,903,247 | 939,193 | |||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | 734,253 | 2,523,110 | 1,625,977 | 897,133 | 12/31/2014 | 12 | Trailing 12 | 2,523,110 | 1,636,064 | |||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 683,949 | 1,052,297 | 310,917 | 741,379 | 10/31/2014 | 12 | Trailing 12 | 991,546 | 343,390 | ||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 669,048 | 928,998 | 284,600 | 644,398 | 10/31/2014 | 12 | Trailing 12 | 876,623 | 240,895 | ||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 525,913 | 932,311 | 358,477 | 573,834 | 10/31/2014 | 12 | Trailing 12 | 932,311 | 347,808 | |||||||||||||
| 50 | Loan | CGMRC | Horizon Village | 481,742 | 934,986 | 407,350 | 527,636 | 10/31/2014 | 12 | Trailing 12 | 1,091,357 | 419,908 | ||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | 600,781 | 1,004,540 | 371,250 | 633,290 | 10/31/2014 | 12 | Trailing 12 | 1,035,173 | 372,938 | ||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | N/A | 998,965 | 435,587 | 563,377 | 9/30/2014 | 12 | Trailing 12 | 1,101,768 | 463,482 | |||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 482,838 | 904,673 | 320,084 | 584,589 | 9/1/2014 | 12 | Trailing 12 | 922,157 | 294,838 | ||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | 430,272 | 870,688 | 343,234 | 527,454 | 10/31/2014 | 12 | Trailing 12 | 870,688 | 327,660 | ||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | 546,847 | 1,484,944 | 896,783 | 588,161 | 8/31/2014 | 12 | Trailing 12 | 1,494,077 | 880,138 | ||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 542,431 | 813,502 | 231,364 | 582,138 | 8/31/2014 | 12 | Trailing 12 | 797,576 | 230,612 | ||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | 394,329 | 774,425 | 348,957 | 425,468 | 10/31/2014 | 12 | Trailing 12 | 774,425 | 329,314 | |||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 525,159 | 767,546 | 191,738 | 575,808 | 9/30/2014 | 12 | Trailing 12 | 765,579 | 185,559 | |||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 527,080 | 13,193 | ||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 370,685 | 730,008 | 269,259 | 460,749 | 10/31/2014 | 12 | Trailing 12 | 730,008 | 247,120 | ||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 487,666 | 718,064 | 196,175 | 521,888 | 9/30/2014 | 12 | Trailing 12 | 669,383 | 221,011 | |||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | 392,727 | 941,102 | 529,749 | 411,353 | 9/30/2014 | 12 | Trailing 12 | 941,102 | 527,715 | ||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 324,138 | 611,682 | 291,561 | 320,121 | 12/31/2014 | 12 | Trailing 12 | 702,754 | 299,769 | ||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 353,577 | 698,082 | 310,620 | 387,462 | 10/31/2014 | 12 | Trailing 12 | 698,082 | 283,004 | |||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 608,777 | 255,971 | |||||||||||||
| 66 | Loan | CCRE | Denim Lofts | 320,381 | 363,481 | 47,648 | 315,833 | 10/31/2014 | 12 | Trailing 12 | 380,450 | 80,830 | ||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | 333,669 | 817,179 | 389,144 | 428,035 | 8/31/2014 | 12 | Trailing 12 | 851,212 | 379,819 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | 2013 NOI ($) | Most Recent EGI (if past 2013) ($) | Most Recent Expenses (if past 2013) ($) | Most Recent NOI (if past 2013) ($) | Most Recent NOI Date (if past 2013) | Most Recent # of months | Most Recent Description | Underwritten EGI ($) | Underwritten Expenses ($) | |||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | N/A | N/A | N/A | N/A | N/A | N/A | Not Available | 262,350 | 2,624 | ||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | 427,758 | 826,745 | 371,988 | 454,757 | 11/21/2014 | 12 | Trailing 12 | 826,745 | 379,194 | ||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 361,501 | 445,377 | 83,759 | 361,618 | 8/31/2014 | 12 | Trailing 12 | 423,109 | 93,915 | ||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | N/A | 598,883 | 274,615 | 324,268 | 9/30/2014 | 4 | Annualized | 581,570 | 299,537 | ||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 344,016 | 408,231 | 91,756 | 316,475 | 9/30/2014 | 12 | Trailing 12 | 395,985 | 95,988 | ||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | N/A | 266,236 | N/A | 266,236 | 9/30/2014 | 12 | Trailing 12 | 252,924 | 7,065 | ||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 260,057 | 554,179 | 259,536 | 294,643 | 10/31/2014 | 12 | Trailing 12 | 554,179 | 285,172 | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | |||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 14,002,342 | 12.9% | 154,510 | 715,629 | 13,132,202 | 2.96 | 12.1% | 172,000,000 | 11/24/2014 | |||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | 5,472,179 | 10.9% | 34,207 | 172,246 | 5,265,726 | 2.51 | 10.5% | 88,500,000 | 11/25/2014 | |||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 3,393,965 | 8.3% | 18,758 | 123,498 | 3,251,709 | 1.80 | 7.9% | 60,400,000 | 11/20/2014 | |||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | 3,104,882 | 7.9% | 78,800 | 0 | 3,026,082 | 1.28 | 7.7% | 52,300,000 | 10/7/2014 | ||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 3,933,577 | 14.2% | 83,766 | 293,645 | 3,556,166 | 3.10 | 12.9% | 42,100,000 | 11/21/2014 | ||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 3,839,041 | 16.3% | 344,340 | 0 | 3,494,701 | 3.76 | 14.9% | 46,900,000 | 11/13/2014 | |||||||||||||
| 7 | Loan | GSMC | MacDade Retail | 1,917,550 | 8.4% | 50,014 | 105,283 | 1,762,254 | 1.32 | 7.7% | 30,275,000 | 12/1/2014 | ||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 2,342,318 | 10.5% | 75,443 | 76,952 | 2,189,924 | 1.61 | 9.8% | 32,100,000 | 11/15/2014 | |||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 2,399,750 | 11.3% | 86,043 | 170,218 | 2,143,489 | 1.62 | 10.1% | 28,600,000 | Various | |||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | 1,524,670 | 41,837 | 102,620 | 1,380,214 | 18,000,000 | 12/1/2014 | |||||||||||||||||
| 9.02 | Property | 16 | Westland Center | 875,080 | 44,206 | 67,599 | 763,275 | 10,600,000 | 1/1/2015 | |||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | 2,216,183 | 11.4% | 118,500 | 0 | 2,097,683 | 1.83 | 10.8% | 34,225,000 | Various | |||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | N/A | N/A | N/A | N/A | 2,250,000 | 10/28/2014 | ||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | N/A | N/A | N/A | N/A | 1,800,000 | 10/28/2014 | ||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | N/A | N/A | N/A | N/A | 1,800,000 | 10/28/2014 | ||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | N/A | N/A | N/A | N/A | 1,650,000 | 10/28/2014 | ||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | N/A | N/A | N/A | N/A | 1,650,000 | 10/28/2014 | ||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | N/A | N/A | N/A | N/A | 1,550,000 | 10/30/2014 | ||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | N/A | N/A | N/A | N/A | 1,450,000 | 10/28/2014 | ||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | N/A | N/A | N/A | N/A | 1,400,000 | 10/30/2014 | ||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | N/A | N/A | N/A | N/A | 1,350,000 | 10/28/2014 | ||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | N/A | N/A | N/A | N/A | 1,350,000 | 10/28/2014 | |||||||||||||||||
| 10.11 | Property | 222 East 109th Street | N/A | N/A | N/A | N/A | 1,300,000 | 10/28/2014 | ||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | N/A | N/A | N/A | N/A | 1,250,000 | 10/28/2014 | ||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | N/A | N/A | N/A | N/A | 1,150,000 | 10/30/2014 | ||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | N/A | N/A | N/A | N/A | 1,100,000 | 10/28/2014 | ||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | N/A | N/A | N/A | N/A | 1,100,000 | 10/28/2014 | ||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | N/A | N/A | N/A | N/A | 1,100,000 | 10/28/2014 | ||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | N/A | N/A | N/A | N/A | 1,000,000 | 10/28/2014 | ||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | N/A | N/A | N/A | N/A | 1,000,000 | 10/28/2014 | ||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | N/A | N/A | N/A | N/A | 950,000 | 10/30/2014 | ||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | N/A | N/A | N/A | N/A | 950,000 | 10/30/2014 | ||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | N/A | N/A | N/A | N/A | 950,000 | 10/28/2014 | ||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | N/A | N/A | N/A | N/A | 950,000 | 10/28/2014 | ||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | N/A | N/A | N/A | N/A | 900,000 | 10/28/2014 | ||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | N/A | N/A | N/A | N/A | 900,000 | 10/28/2014 | ||||||||||||||||||
| 10.25 | Property | 14133 South School Street | N/A | N/A | N/A | N/A | 850,000 | 10/28/2014 | ||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | N/A | N/A | N/A | N/A | 800,000 | 10/28/2014 | ||||||||||||||||||
| 10.27 | Property | 14020 South School Street | N/A | N/A | N/A | N/A | 800,000 | 10/28/2014 | ||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | N/A | N/A | N/A | N/A | 475,000 | 10/28/2014 | ||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | N/A | N/A | N/A | N/A | 450,000 | 10/28/2014 | ||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | 2,615,190 | 13.4% | 465,515 | 0 | 2,149,675 | 1.83 | 11.0% | 29,200,000 | 11/12/2014 | |||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | 1,902,714 | 10.0% | 10,191 | 67,940 | 1,824,582 | 1.51 | 9.6% | 28,380,000 | 10/15/2014 | |||||||||||||
| 12.01 | Property | 9201 Colesville | 482,159 | 1,650 | 11,000 | 469,509 | 6,770,000 | 10/15/2014 | ||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | 260,826 | 1,717 | 11,443 | 247,666 | 4,200,000 | 10/15/2014 | ||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | 268,014 | 915 | 6,100 | 260,999 | 3,610,000 | 10/15/2014 | ||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | 181,035 | 1,077 | 7,178 | 172,780 | 2,890,000 | 10/15/2014 | ||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | 166,549 | 1,017 | 6,783 | 158,749 | 2,850,000 | 10/15/2014 | ||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | 144,924 | 855 | 5,700 | 138,369 | 2,140,000 | 10/15/2014 | ||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | 144,641 | 1,355 | 9,036 | 134,250 | 2,040,000 | 10/15/2014 | ||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | 139,150 | 540 | 3,600 | 135,010 | 2,030,000 | 10/15/2014 | ||||||||||||||||||
| 12.09 | Property | 8113 Georgia | 115,416 | 1,065 | 7,100 | 107,251 | 1,850,000 | 10/15/2014 | ||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | 1,844,243 | 10.9% | 117,000 | 0 | 1,727,243 | 1.62 | 10.2% | 24,280,000 | 10/24/2014 | ||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 1,640,327 | 9.8% | 28,367 | 99,673 | 1,512,287 | 1.57 | 9.1% | 23,300,000 | 12/8/2014 | ||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | 1,277,343 | 8.6% | 32,878 | 0 | 1,244,465 | 1.21 | 8.4% | 19,900,000 | 9/12/2014 | ||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | 1,487,253 | 10.1% | 30,037 | 120,147 | 1,337,069 | 1.53 | 9.1% | 22,100,000 | 12/4/2014 | ||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 1,367,008 | 9.7% | 19,855 | 54,624 | 1,292,528 | 1.55 | 9.2% | 18,800,000 | 2/1/2015 | |||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 1,225,720 | 8.8% | 25,584 | 63,067 | 1,137,069 | 1.34 | 8.1% | 19,000,000 | 10/8/2014 | |||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 1,336,183 | 9.7% | 16,454 | 13,235 | 1,306,495 | 1.58 | 9.5% | 19,400,000 | 12/7/2014 | ||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 1,408,115 | 10.3% | 18,509 | 92,547 | 1,297,058 | 1.59 | 9.5% | 20,400,000 | 9/17/2014 | |||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | 1,144,544 | 9.3% | 15,611 | 0 | 1,128,933 | 1.55 | 9.2% | 18,700,000 | 12/8/2014 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | |||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | 1,401,612 | 11.6% | 134,032 | 0 | 1,267,580 | 1.49 | 10.5% | 17,250,000 | 11/25/2014 | ||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | 779,765 | 72,424 | 0 | 707,342 | 9,500,000 | 11/25/2014 | ||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | 621,847 | 61,608 | 0 | 560,239 | 7,750,000 | 11/25/2014 | ||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 1,048,507 | 9.1% | 17,774 | 55,054 | 975,679 | 1.44 | 8.5% | 17,400,000 | 12/2/2014 | |||||||||||||
| 24 | Loan | CCRE | Nagog Park | 1,545,383 | 14.0% | 42,033 | 272,799 | 1,230,551 | 1.86 | 11.2% | 15,000,000 | 11/25/2014 | ||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | 1,157,654 | 10.5% | 76,200 | 0 | 1,081,454 | 1.61 | 9.8% | 17,500,000 | 10/6/2014 | ||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 931,971 | 9.6% | 23,340 | 66,210 | 842,421 | 1.30 | 8.6% | 15,800,000 | 11/14/2014 | |||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | 1,396,204 | 13.3% | 145,467 | 0 | 1,250,737 | 2.04 | 11.9% | 17,800,000 | 10/23/2014 | |||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | 856,522 | 8.2% | 21,000 | 0 | 835,522 | 1.26 | 8.0% | 16,420,000 | 11/13/2014 | ||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | 998,786 | 9.5% | 73,000 | 0 | 925,786 | 1.45 | 8.8% | 14,650,000 | 10/17/2014 | ||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 1,119,587 | 10.7% | 37,005 | 105,508 | 977,074 | 1.56 | 9.3% | 14,500,000 | 10/13/2014 | ||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 1,185,692 | 11.5% | 15,376 | 61,504 | 1,108,812 | 1.80 | 10.8% | 16,500,000 | 9/24/2014 | |||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | 846,537 | 8.3% | 30,800 | 0 | 815,737 | 1.32 | 8.0% | 14,200,000 | 10/24/2014 | ||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 1,078,700 | 10.7% | 20,084 | 87,031 | 971,585 | 1.60 | 9.6% | 14,000,000 | 11/5/2014 | ||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | 777,728 | 7.7% | 2,080 | 0 | 775,648 | 1.27 | 7.7% | 13,600,000 | 11/20/2014 | ||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 985,684 | 10.0% | 14,150 | 63,292 | 908,242 | 1.51 | 9.2% | 13,170,000 | 12/4/2014 | ||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | 986,409 | 10.1% | 135,000 | 0 | 851,409 | 1.42 | 8.7% | 12,850,000 | 11/6/2014 | ||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | 1,130,853 | 12.1% | 12,156 | 0 | 1,118,697 | 1.91 | 12.0% | 12,800,000 | 10/31/2014 | ||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 978,602 | 10.9% | 25,254 | 126,200 | 827,148 | 1.47 | 9.2% | 17,700,000 | 11/5/2014 | |||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 834,401 | 9.5% | 9,201 | 52,908 | 772,293 | 1.51 | 8.8% | 12,600,000 | 11/26/2014 | |||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | 811,723 | 9.8% | 9,866 | 61,663 | 740,194 | 1.44 | 8.9% | 11,450,000 | 11/7/2014 | ||||||||||||||
| 41 | Loan | GSMC | 7 Becker | 802,370 | 10.0% | 20,108 | 62,934 | 719,328 | 1.49 | 9.0% | 12,500,000 | 11/5/2014 | ||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 778,411 | 9.7% | 13,665 | 73,742 | 691,004 | 1.44 | 8.6% | 11,125,000 | 9/16/2014 | ||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | 616,866 | 7.8% | 2,580 | 0 | 614,286 | 1.73 | 7.7% | 11,400,000 | 11/28/2014 | ||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 639,797 | 8.1% | 2,813 | 21,338 | 615,646 | 1.31 | 7.8% | 12,250,000 | 10/25/2014 | ||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | 964,055 | 12.9% | 76,130 | 0 | 887,925 | 1.73 | 11.9% | 12,400,000 | 8/22/2014 | |||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | 887,046 | 12.7% | 100,924 | 0 | 786,121 | 1.91 | 11.2% | 11,100,000 | 10/24/2014 | |||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 648,156 | 9.5% | 6,898 | 31,876 | 609,383 | 1.52 | 8.9% | 9,400,000 | 10/31/2014 | ||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 635,729 | 10.0% | 4,257 | 28,000 | 603,471 | 1.53 | 9.5% | 8,500,000 | 9/2/2014 | ||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 584,503 | 9.2% | 12,435 | 0 | 572,068 | 1.51 | 9.0% | 8,450,000 | 11/14/2014 | |||||||||||||
| 50 | Loan | CGMRC | Horizon Village | 671,448 | 10.7% | 22,020 | 49,903 | 599,525 | 1.64 | 9.6% | 10,300,000 | 11/19/2014 | ||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | 662,235 | 10.6% | 16,050 | 0 | 646,185 | 1.76 | 10.3% | 8,340,000 | 10/24/2014 | ||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 638,286 | 10.3% | 10,211 | 47,224 | 580,850 | 1.54 | 9.3% | 8,000,000 | 11/4/2014 | |||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 627,320 | 11.0% | 24,054 | 37,859 | 565,407 | 1.64 | 9.9% | 8,100,000 | 9/17/2014 | ||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | 543,028 | 9.7% | 8,978 | 0 | 534,050 | 1.60 | 9.6% | 7,580,000 | 11/12/2014 | ||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | 613,939 | 11.2% | 62,400 | 0 | 551,539 | 1.57 | 10.0% | 7,800,000 | 9/8/2014 | ||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 566,964 | 10.5% | 6,791 | 23,952 | 536,221 | 1.59 | 10.0% | 7,215,000 | 9/22/2014 | ||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | 445,111 | 8.6% | 7,008 | 0 | 438,103 | 1.38 | 8.5% | 7,990,000 | 12/1/2014 | |||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 580,020 | 11.3% | 11,270 | 30,052 | 538,698 | 2.49 | 10.5% | 8,330,000 | 10/27/2014 | |||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | 513,888 | 10.7% | 3,429 | 6,652 | 503,805 | 2.52 | 10.5% | 8,000,000 | 10/9/2014 | ||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 482,888 | 10.1% | 12,348 | 0 | 470,540 | 1.65 | 9.9% | 6,770,000 | 11/13/2014 | ||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 448,372 | 10.7% | 15,242 | 25,006 | 408,124 | 1.34 | 9.7% | 5,600,000 | 10/2/2014 | |||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | 413,387 | 9.9% | 42,600 | 0 | 370,787 | 1.44 | 8.8% | 6,050,000 | 10/20/2014 | ||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 402,985 | 10.1% | 6,162 | 28,010 | 368,813 | 1.46 | 9.2% | 5,600,000 | 11/24/2014 | ||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 415,078 | 10.4% | 21,738 | 0 | 393,340 | 1.65 | 9.9% | 5,700,000 | 11/13/2014 | |||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | 352,806 | 9.4% | 6,239 | 23,395 | 323,172 | 1.45 | 8.6% | 5,200,000 | 12/8/2014 | |||||||||||||
| 66 | Loan | CCRE | Denim Lofts | 299,620 | 8.0% | 5,750 | 0 | 293,870 | 1.27 | 7.8% | 5,110,000 | 12/5/2014 | ||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | 471,394 | 13.1% | 36,000 | 0 | 435,394 | 1.98 | 12.1% | 5,080,000 | 9/10/2014 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Underwritten Net Operating Income ($) | Debt Yield on Underwritten Net Operating Income (%) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NCF DSCR (x) (4) | Debt Yield on Underwritten Net Cash Flow (%) | Appraised Value ($) | Appraisal Date | |||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | 259,727 | 7.4% | 3,185 | 0 | 256,542 | 1.62 | 7.3% | 5,050,000 | 11/21/2014 | ||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | 447,551 | 13.3% | 7,650 | 0 | 439,901 | 1.70 | 13.0% | 4,750,000 | 11/4/2014 | ||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 329,194 | 11.6% | 6,488 | 16,437 | 306,270 | 1.58 | 10.8% | 4,400,000 | 10/17/2014 | ||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | 282,033 | 10.3% | 24,000 | 0 | 258,033 | 1.49 | 9.4% | 4,000,000 | 10/21/2014 | ||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 299,998 | 11.3% | 7,122 | 25,288 | 267,587 | 1.59 | 10.0% | 3,575,000 | 10/5/2014 | ||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | 245,860 | 11.2% | 2,913 | 10,727 | 232,220 | 1.35 | 10.5% | 3,400,000 | 11/18/2014 | ||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 269,006 | 12.5% | 13,279 | 0 | 255,727 | 1.80 | 11.9% | 4,320,000 | 11/13/2014 | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | ||||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | NAP | NAP | 63.2% | 63.2% | 95.9% | 12/15/2014 | NAP | NAP | L-3 Communications Corporation | 832,470 | ||||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | NAP | NAP | 56.5% | 56.5% | 92.8% | 12/15/2014 | NAP | NAP | Broadcom Corporation | 211,563 | ||||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 61,000,000 | 6/1/2015 | 67.9% | 67.2% | 91.0% | 12/18/2014 | NAP | NAP | Ralphs Grocery Store | 58,527 | ||||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | NAP | NAP | 75.0% | 68.5% | 97.0% | 1/5/2015 | NAP | NAP | NAP | ||||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | NAP | NAP | 65.7% | 65.7% | 90.8% | 12/10/2014 | NAP | NAP | Old Navy Outlet | 16,464 | |||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 49,700,000 | 11/13/2016 | 50.1% | 47.3% | 87.4% | 11/30/2014 | 170.44 | 148.95 | NAP | |||||||||||||||
| 7 | Loan | GSMC | MacDade Retail | NAP | NAP | 75.7% | 60.5% | 97.3% | 11/1/2014 | NAP | NAP | Kmart | 105,569 | |||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 34,200,000 | 7/15/2015 | 69.5% | 52.8% | 83.3% | 12/1/2014 | NAP | NAP | Duquesne Light Company | 127,536 | ||||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 29,100,000 | Various | 74.2% | 59.5% | 94.2% | NAP | NAP | |||||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | NAP | NAP | 97.8% | 10/6/2014 | NAP | NAP | State of Michigan | 133,899 | |||||||||||||||||
| 9.02 | Property | 16 | Westland Center | 11,100,000 | 7/25/2015 | 90.5% | 10/6/2014 | NAP | NAP | Volunteers of America | 25,288 | |||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | NAP | NAP | 57.0% | 51.9% | 96.9% | NAP | NAP | |||||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | NAP | NAP | 96.4% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | NAP | NAP | 92.6% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | NAP | NAP | 96.3% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | NAP | NAP | 88.9% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | NAP | NAP | 94.4% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | NAP | NAP | 86.4% | 12/10/2014 | NAP | NAP | NAP | ||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | NAP | NAP | 93.8% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | NAP | NAP | 91.7% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | NAP | NAP | 93.3% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | NAP | NAP | 86.7% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.25 | Property | 14133 South School Street | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.27 | Property | 14020 South School Street | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | NAP | NAP | 100.0% | 12/10/2014 | NAP | NAP | NAP | |||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | NAP | NAP | 66.8% | 53.8% | 79.6% | 11/30/2014 | 214.60 | 170.92 | NAP | |||||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | NAP | NAP | 67.2% | 55.1% | 95.3% | NAP | NAP | |||||||||||||||||
| 12.01 | Property | 9201 Colesville | NAP | NAP | 100.0% | 12/5/2014 | NAP | NAP | Mrs. K’s Tollhouse Restaurant | 11,000 | ||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | NAP | NAP | 91.7% | 12/5/2014 | NAP | NAP | Worku (Dry Cleaning) | 1,272 | ||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | NAP | NAP | 100.0% | 12/5/2014 | NAP | NAP | 8407 Kitchen Bar | 6,100 | ||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | NAP | NAP | 100.0% | 12/5/2014 | NAP | NAP | El Aguila | 7,178 | ||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | NAP | NAP | 100.0% | 12/5/2014 | NAP | NAP | Alan Stuart Amsterdam | 2,811 | ||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | NAP | NAP | 100.0% | 12/5/2014 | NAP | NAP | Red Hot & Blue Restaurant | 5,700 | ||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | NAP | NAP | 75.0% | 12/5/2014 | NAP | NAP | 3 Public | 4,518 | ||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | NAP | NAP | 100.0% | 12/5/2014 | NAP | NAP | Woder Ethiopian | 900 | ||||||||||||||||||
| 12.09 | Property | 8113 Georgia | NAP | NAP | 100.0% | 12/5/2014 | NAP | NAP | Pacci’s Pizza | 7,100 | ||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | NAP | NAP | 69.4% | 56.8% | 96.2% | 1/28/2015 | NAP | NAP | NAP | ||||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | NAP | NAP | 71.7% | 65.1% | 83.9% | 12/2/2014 | NAP | NAP | Sendik’s Fine Foods, Inc. | 54,031 | |||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | NAP | NAP | 74.8% | 66.5% | 93.1% | 10/31/2014 | NAP | NAP | NAP | ||||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | NAP | NAP | 66.8% | 53.6% | 100.0% | 2/6/2015 | NAP | NAP | iHeartCommunications | 120,147 | |||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | NAP | NAP | 74.9% | 60.2% | 100.0% | 11/1/2014 | NAP | NAP | State Farm | 24,748 | ||||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 19,500,000 | 10/1/2015 | 73.7% | 64.2% | 87.2% | 11/1/2014 | NAP | NAP | Concordia Healthcare, Inc. | 8,317 | ||||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | NAP | NAP | 70.9% | 67.4% | 91.5% | 1/26/2015 | NAP | NAP | Giant Store | 55,800 | |||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | NAP | NAP | 66.9% | 61.1% | 100.0% | 12/1/2014 | NAP | NAP | Zenith | 8,532 | ||||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | NAP | NAP | 65.5% | 52.6% | 85.6% | 11/30/2014 | NAP | NAP | NAP | ||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | ||||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | NAP | NAP | 70.1% | 52.5% | 62.8% | 89.55 | 56.35 | ||||||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | NAP | NAP | 64.3% | 10/31/2014 | 94.77 | 60.90 | NAP | |||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | NAP | NAP | 61.4% | 10/31/2014 | 84.32 | 51.79 | NAP | |||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 19,100,000 | 1/1/2016 | 66.1% | 49.7% | 76.7% | 12/1/2014 | NAP | NAP | Petco | 15,258 | ||||||||||||||
| 24 | Loan | CCRE | Nagog Park | NAP | NAP | 73.3% | 62.5% | 88.5% | 10/31/2014 | NAP | NAP | Affirmed Networks Inc. | 30,648 | |||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | NAP | NAP | 62.9% | 58.7% | 97.6% | 9/30/2014 | NAP | NAP | NAP | ||||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | NAP | NAP | 61.7% | 58.1% | 95.9% | 11/3/2014 | NAP | NAP | Meadwestvaco South Carolina | 21,104 | ||||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | NAP | NAP | 59.0% | 51.2% | 67.3% | 12/31/2014 | 136.50 | 91.80 | NAP | |||||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | NAP | NAP | 63.9% | 55.0% | 96.1% | 11/13/2014 | NAP | NAP | NAP | ||||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | NAP | NAP | 71.7% | 62.7% | 96.9% | 12/2/2014 | NAP | NAP | NAP | ||||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | NAP | NAP | 72.4% | 63.2% | 93.6% | 10/16/2014 | NAP | NAP | Old Republic Insurance Co. | 74,077 | |||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 17,000,000 | 10/1/2015 | 62.3% | 48.7% | 87.9% | 10/1/2014 | NAP | NAP | Party! Party! | 7,739 | ||||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | NAP | NAP | 71.8% | 62.8% | 97.3% | 12/16/2014 | NAP | NAP | NAP | ||||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | NAP | NAP | 72.3% | 63.1% | 91.4% | 8/31/2014 | NAP | NAP | GE Aviation Services, LLC | 37,594 | |||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | NAP | NAP | 74.2% | 67.9% | 100.0% | 12/31/2014 | NAP | NAP | Pio Pio Ocho | 5,814 | |||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | NAP | NAP | 74.9% | 60.6% | 95.8% | 11/20/2014 | NAP | NAP | Marshalls | 28,031 | |||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | NAP | NAP | 75.9% | 63.3% | 94.6% | 10/31/2014 | NAP | NAP | NAP | ||||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | NAP | NAP | 72.9% | 64.3% | 100.0% | 12/1/2014 | NAP | NAP | Asurion, LLC | 121,596 | |||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 20,100,000 | 11/1/2016 | 50.8% | 39.0% | 70.6% | 11/1/2014 | NAP | NAP | Verizon California | 42,528 | ||||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | NAP | NAP | 69.9% | 63.6% | 98.4% | 1/8/2015 | NAP | NAP | Winn Dixie | 45,000 | ||||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | NAP | NAP | 72.4% | 58.9% | 100.0% | 11/12/2014 | NAP | NAP | Timothy D. Padgett | 12,669 | |||||||||||||||
| 41 | Loan | GSMC | 7 Becker | NAP | NAP | 64.0% | 55.9% | 100.0% | 10/30/2014 | NAP | NAP | ADP | 50,811 | |||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | NAP | NAP | 71.9% | 61.2% | 100.0% | 11/18/2014 | NAP | NAP | National Cyber - Forensics & Training Alliance | 21,880 | |||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | NAP | NAP | 69.6% | 69.6% | 100.0% | 2/6/2015 | NAP | NAP | CVS | 12,900 | |||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | NAP | NAP | 64.7% | 52.0% | 100.0% | 10/23/2014 | NAP | NAP | SB Laundry | 5,117 | |||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | NAP | NAP | 60.2% | 44.8% | 72.4% | 9/30/2014 | 118.09 | 85.48 | NAP | |||||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | NAP | NAP | 63.1% | 54.8% | 68.6% | 12/31/2014 | 108.25 | 74.28 | NAP | |||||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | NAP | NAP | 72.8% | 66.4% | 91.4% | 11/30/2014 | NAP | NAP | The Crayon Box | 8,040 | |||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | NAP | NAP | 75.0% | 64.3% | 100.0% | 12/5/2014 | NAP | NAP | Ready for Salad dba Iron Tomato | 5,225 | |||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | NAP | NAP | 74.9% | 68.4% | 87.6% | 10/31/2014 | NAP | NAP | American Soy | 43,197 | ||||||||||||||
| 50 | Loan | CGMRC | Horizon Village | NAP | NAP | 60.7% | 55.2% | 90.1% | 12/11/2014 | NAP | NAP | Food City | 62,868 | |||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | NAP | NAP | 74.9% | 71.1% | 80.7% | 9/30/2014 | NAP | NAP | NAP | ||||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 8,300,000 | 4/1/2015 | 77.7% | 60.6% | 95.6% | 12/9/2014 | NAP | NAP | Craftworks | 29,384 | ||||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | NAP | NAP | 70.4% | 61.6% | 93.9% | 11/18/2014 | NAP | NAP | Publix | 44,270 | |||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | NAP | NAP | 73.5% | 67.2% | 90.0% | 10/31/2014 | NAP | NAP | NAP | ||||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | NAP | NAP | 70.6% | 58.0% | 96.2% | 9/16/2014 | NAP | NAP | NAP | ||||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | NAP | NAP | 74.6% | 61.0% | 100.0% | 10/15/2014 | NAP | NAP | Dollar Tree | 10,000 | |||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | NAP | NAP | 64.5% | 57.9% | 87.4% | 11/30/2014 | NAP | NAP | NAP | |||||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | NAP | NAP | 61.8% | 61.8% | 100.0% | 9/22/2014 | NAP | NAP | Rush Star Wireless, Inc. | 13,945 | ||||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | NAP | NAP | 60.0% | 60.0% | 100.0% | 9/1/2014 | NAP | NAP | FedEx Ground | 68,586 | |||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | NAP | NAP | 70.5% | 64.4% | 88.4% | 10/31/2014 | NAP | NAP | Unique Image | 3,200 | |||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 5,800,000 | 3/1/2015 | 74.8% | 56.0% | 86.0% | 9/29/2014 | NAP | NAP | Habitat for Humanity | 21,513 | ||||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | NAP | NAP | 69.3% | 56.2% | 94.4% | 11/11/2014 | NAP | NAP | NAP | ||||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | NAP | NAP | 71.4% | 58.4% | 98.0% | 12/3/2014 | NAP | NAP | Wendy’s International | 11,600 | |||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 5,730,000 | 9/13/2015 | 69.8% | 63.4% | 85.8% | 10/31/2014 | NAP | NAP | NAP | |||||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | NAP | NAP | 72.1% | 59.6% | 92.0% | 12/3/2014 | NAP | NAP | Dollar Tree | 9,145 | ||||||||||||||
| 66 | Loan | CCRE | Denim Lofts | NAP | NAP | 73.3% | 59.6% | 87.0% | 12/15/2014 | NAP | NAP | NAP | ||||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | NAP | NAP | 70.6% | 57.4% | 94.2% | 10/22/2014 | NAP | NAP | NAP | ||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | As Stabilized Appraised Value ($) | As Stabilized Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Largest Tenant Sq Ft | ||||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | NAP | NAP | 69.9% | 69.9% | 100.0% | 2/1/2015 | NAP | NAP | CVS | 12,738 | |||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | NAP | NAP | 71.1% | 44.1% | 76.0% | 11/21/2014 | NAP | NAP | NAP | ||||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | NAP | NAP | 64.2% | 47.7% | 100.0% | 2/6/2015 | NAP | NAP | Rite Aid | 43,250 | |||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | NAP | NAP | 68.6% | 56.2% | 95.0% | 10/31/2014 | NAP | NAP | NAP | ||||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | NAP | NAP | 74.6% | 61.1% | 97.5% | 10/31/2014 | NAP | NAP | Bi-Lo, LLC | 42,680 | |||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | NAP | NAP | 64.8% | 40.6% | 100.0% | 2/6/2015 | NAP | NAP | Rite Aid | 14,564 | |||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 4,390,000 | 12/13/2015 | 49.8% | 35.9% | 74.3% | 10/31/2014 | NAP | NAP | NAP | |||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | |||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 11/30/2022 | Unisys Corporation | 155,000 | 12/31/2017 | NAP | |||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | 1/31/2019 | NAP | NAP | |||||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 1/31/2022 | CVS Pharmacy | 18,675 | 2/28/2022 | Discovery Isle Child Development Center | 10,528 | 1/31/2022 | |||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | NAP | NAP | |||||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 1/31/2017 | Nike | 13,462 | 3/31/2018 | Eddie Bauer | 10,785 | 1/31/2017 | ||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | NAP | NAP | ||||||||||||||||
| 7 | Loan | GSMC | MacDade Retail | 6/30/2018 | Acme | 46,065 | 8/31/2020 | Marshall’s | 26,680 | 8/31/2023 | ||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 10/31/2024 | Commonwealth of Pennsylvania | 47,610 | 4/10/2030 | Gateway Health Plan, L.P. | 20,298 | 12/31/2015 | |||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | ||||||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | 1/31/2020 | Kheder Davis & Associates | 3,790 | 7/31/2015 | Varnum Riddering | 2,050 | 5/31/2016 | ||||||||||||
| 9.02 | Property | 16 | Westland Center | 10/31/2020 | Valu Land | 24,467 | 5/5/2018 | Jo-Ann Fabrics | 20,084 | 1/31/2023 | ||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | ||||||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | NAP | NAP | ||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | NAP | NAP | ||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | NAP | NAP | ||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | NAP | NAP | ||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | NAP | NAP | ||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | NAP | NAP | ||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | NAP | NAP | ||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | NAP | NAP | ||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | NAP | NAP | ||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | NAP | NAP | |||||||||||||||||
| 10.11 | Property | 222 East 109th Street | NAP | NAP | ||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | NAP | NAP | ||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | NAP | NAP | ||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | NAP | NAP | ||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | NAP | NAP | ||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | NAP | NAP | ||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | NAP | NAP | ||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | NAP | NAP | ||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | NAP | NAP | ||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | NAP | NAP | ||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | NAP | NAP | ||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | NAP | NAP | ||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | NAP | NAP | ||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | NAP | NAP | ||||||||||||||||||
| 10.25 | Property | 14133 South School Street | NAP | NAP | ||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | NAP | NAP | ||||||||||||||||||
| 10.27 | Property | 14020 South School Street | NAP | NAP | ||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | NAP | NAP | ||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | NAP | NAP | ||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | NAP | NAP | ||||||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | ||||||||||||||||||
| 12.01 | Property | 9201 Colesville | 11/30/2022 | NAP | NAP | |||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | 10/31/2019 | Frederique Abate | 1,200 | 1/31/2018 | Worku/ Negash | 1,190 | 9/30/2021 | |||||||||||||
| 12.03 | Property | 8407 Ramsey | 2/28/2028 | NAP | NAP | |||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | 12/31/2023 | NAP | NAP | |||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | 9/30/2015 | La Fonda Market | 2,714 | 2/28/2023 | Capitol Tattoo | 1,258 | 4/30/2019 | |||||||||||||
| 12.06 | Property | 4150 Chain Bridge | 11/1/2017 | NAP | NAP | |||||||||||||||||
| 12.07 | Property | 926 Philadelphia | 10/31/2019 | Tire Depot | 2,259 | 8/31/2019 | NAP | |||||||||||||||
| 12.08 | Property | 7845-51 Eastern | 5/31/2021 | Tiramisu Café | 900 | 12/31/2015 | Kidus Beauty Salon | 900 | 8/31/2015 | |||||||||||||
| 12.09 | Property | 8113 Georgia | 8/31/2019 | NAP | NAP | |||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | NAP | NAP | |||||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 4/30/2021 | Briohn Building Corp. | 10,257 | 12/31/2018 | Management Research Services | 7,404 | 5/31/2015 | ||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | NAP | NAP | |||||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | 1/31/2035 | NAP | NAP | ||||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 10/31/2016 | NVR, Inc. | 24,748 | 3/31/2023 | EQT Corporation | 23,111 | 12/31/2024 | |||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 3/31/2020 | The Simplex Group | 4,676 | 10/31/2019 | CAREERXCHANGE, Inc. | 3,322 | 10/31/2016 | |||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 5/1/2028 | Advance Auto | 7,587 | 11/1/2024 | Manokeek Wine and Spirits | 2,799 | 4/30/2019 | ||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 1/31/2016 | OSI Consulting, Inc. | 8,462 | 1/31/2016 | Mpower aka Telepacific | 6,965 | 1/31/2020 | |||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | NAP | NAP | |||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | |||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | |||||||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | NAP | NAP | ||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | NAP | NAP | ||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 1/31/2018 | Milan Institute of Cosmetology | 8,500 | 5/3/2022 | Milauskas Eye Institute | 5,400 | 7/31/2025 | |||||||||||
| 24 | Loan | CCRE | Nagog Park | 2/29/2016 | Azimuth Systems Inc. (fka Azimuth Networks, Inc) | 28,071 | 3/31/2018 | Ericsson Inc. (Azuki) | 22,002 | 12/31/2015 | ||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | NAP | NAP | |||||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 9/30/2018 | Charleston Regional Development | 10,354 | 1/31/2024 | Aerotek, Inc. | 8,806 | 2/28/2019 | |||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | NAP | NAP | ||||||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | NAP | NAP | |||||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | NAP | NAP | |||||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 10/31/2017 | Vrakas/Blum, S.C. | 17,431 | 8/31/2019 | M4 Financial Partners, LLC | 5,438 | 12/31/2018 | ||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 7/31/2017 | Out of Park Pizza | 5,050 | 8/31/2015 | Hidden Café | 2,984 | 3/31/2015 | |||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | NAP | NAP | |||||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 3/31/2020 | Cobham Tactical Communications | 30,000 | 3/31/2024 | Our Town, Inc. | 23,000 | 8/31/2017 | ||||||||||||
| 34 | Loan | CCRE | 464 West 44th | 10/4/2022 | Dunkin Donuts | 2,125 | 1/27/2023 | Grace Wine & Spirits | 1,712 | 1/27/2021 | ||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 4/30/2019 | Trinity Health Michigan | 6,427 | 2/28/2022 | Famous Footwear | 6,087 | 3/31/2019 | ||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | NAP | NAP | |||||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | 8/31/2021 | NAP | NAP | ||||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 7/31/2018 | Dept of Veterans Affairs | 24,320 | 12/31/2016 | GSA (FBI) | 22,264 | 3/20/2029 | |||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 1/22/2017 | Michaels | 20,012 | 2/28/2018 | Cox Communications | 3,600 | 4/30/2017 | |||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | 7/31/2018 | The Flying Bear | 4,225 | 9/30/2018 | Coosh | 3,984 | 6/30/2022 | ||||||||||||
| 41 | Loan | GSMC | 7 Becker | 8/31/2018 | Liberty Mutual | 26,718 | 9/30/2018 | Cumulative Wealth | 4,217 | 11/30/2020 | ||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 11/30/2017 | Pike Energy Solutions, LLC | 13,930 | 5/31/2019 | Catalyst Connection | 10,214 | 10/31/2020 | ||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | 1/31/2034 | NAP | NAP | ||||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 9/30/2019 | Tino’s Italian Grocery | 3,883 | 10/31/2024 | Starbucks | 1,824 | 2/28/2022 | ||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | NAP | NAP | ||||||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | NAP | NAP | ||||||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 11/30/2018 | Ted’s Montana Grill | 4,249 | 12/31/2019 | The Exchange Tavern | 3,892 | 12/31/2017 | ||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 12/31/2026 | Westchester Dental Service | 3,705 | 12/31/2021 | Sunshine Snacks dba Sunshine Pizza | 1,900 | 12/31/2016 | ||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 12/31/2016 | North Eastern Uniform | 3,200 | 10/31/2015 | Your Bobbers Down, Inc. | 1,600 | 11/30/2015 | |||||||||||
| 50 | Loan | CGMRC | Horizon Village | 1/31/2026 | Ed’s Ace Hardware | 13,700 | 1/31/2023 | Aaron Rents | 7,310 | 6/30/2019 | ||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | NAP | NAP | |||||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 9/30/2022 | Milner Milling (Grain Craft) | 9,981 | 1/31/2023 | The Feed Co. Table & Tavern | 6,744 | 3/31/2025 | |||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 4/30/2020 | Fresenius Medical Care | 7,220 | 1/31/2025 | Coast Dental Services | 1,800 | 5/31/2015 | ||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | NAP | NAP | |||||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | NAP | NAP | |||||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 1/31/2020 | The Shoe Show | 6,750 | 9/30/2018 | JD’s Fashion | 5,040 | 5/31/2017 | ||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | NAP | NAP | ||||||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 2/28/2016 | San Diego Marine | 8,300 | 8/31/2015 | Pro Flags | 8,123 | 12/31/2015 | |||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | 8/31/2024 | NAP | NAP | ||||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 11/30/2017 | America’s Wireless | 1,600 | 4/30/2019 | Industry Source | 1,600 | 3/31/2018 | ||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 12/31/2017 | Hyatt Coin & Gun | 21,390 | 3/31/2019 | Family Dollar | 12,886 | 12/31/2015 | |||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | NAP | NAP | |||||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 5/31/2016 | Stress Free Relocation | 3,500 | 8/31/2019 | Heritage Insurance Holding Group | 2,550 | 1/31/2020 | ||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | NAP | NAP | ||||||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | 8/31/2021 | Rosati’s Pizza | 3,324 | 12/31/2019 | Rookie’s | 3,013 | 3/31/2020 | |||||||||||
| 66 | Loan | CCRE | Denim Lofts | NAP | NAP | |||||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | NAP | NAP | |||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Largest Tenant Lease Expiration (6) | Second Largest Tenant | Second Largest Tenant Sq Ft | Second Largest Tenant Lease Expiration (6) | Third Largest Tenant | Third Largest Tenant Sq Ft | Third Largest Tenant Lease Expiration (6) | |||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | 10/31/2039 | NAP | NAP | ||||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | NAP | NAP | |||||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 7/24/2020 | NAP | NAP | ||||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | NAP | NAP | |||||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 10/31/2020 | Little Caesar’s Pizza | 1,200 | 12/31/2016 | China City Restaurant | 1,200 | 6/30/2017 | ||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | 1/31/2026 | NAP | NAP | ||||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | NAP | NAP | ||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | ||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | NAP | NAP | 11/20/2014 | No | ||||||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | NAP | NAP | 12/9/2014 | No | ||||||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | Bank of America | 4,501 | 11/30/2018 | Players Sports Bar | 4,500 | 7/31/2021 | 9/19/2014 | No | ||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | NAP | NAP | 10/13/2014 | No | |||||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | Gap & Gap Kids | 10,228 | 5/31/2017 | Loft Outlet | 10,000 | 3/31/2021 | 12/5/2014 | Yes | |||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | NAP | NAP | 11/21/2014 | No | ||||||||||||||||
| 7 | Loan | GSMC | MacDade Retail | Ross | 26,547 | 1/31/2025 | Retro Fitness | 15,435 | 12/31/2023 | 11/26/2014 | No | |||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | Greater Pittsburgh Literacy Council | 13,955 | 10/31/2019 | Jones, Gregg, Creehan & Gerace | 12,256 | 7/31/2019 | 10/15/2014 | No | ||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | ||||||||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | Lazar & Associates | 1,345 | 7/31/2018 | NAP | 8/11/2014 | No | |||||||||||||||
| 9.02 | Property | 16 | Westland Center | CSL Plasma | 14,035 | 12/31/2029 | Rite Aid | 12,212 | 6/30/2015 | 8/11/2014 | Yes | |||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | ||||||||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | NAP | NAP | 11/13/2014 | No | ||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | NAP | NAP | 11/12/2014 | No | ||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | NAP | NAP | 11/14/2014 | No | |||||||||||||||||
| 10.11 | Property | 222 East 109th Street | NAP | NAP | 11/3/2014 | No | ||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | NAP | NAP | 11/12/2014 | No | ||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | NAP | NAP | 11/13/2014 | No | ||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | NAP | NAP | 11/13/2014 | No | ||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | NAP | NAP | 11/13/2014 | No | ||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.25 | Property | 14133 South School Street | NAP | NAP | 11/13/2014 | No | ||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.27 | Property | 14020 South School Street | NAP | NAP | 11/11/2014 | No | ||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | NAP | NAP | 11/14/2014 | No | ||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | NAP | NAP | 11/24/2014 | No | ||||||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | ||||||||||||||||||||
| 12.01 | Property | 9201 Colesville | NAP | NAP | 10/21/2014 | No | ||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | Eyod/ Addisu | 1,136 | 9/30/2021 | Red Camel | 1,000 | 1/31/2019 | 10/24/2014 | No | ||||||||||||||
| 12.03 | Property | 8407 Ramsey | NAP | NAP | 11/6/2014 | No | ||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | NAP | NAP | 10/24/2014 | No | ||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | NAP | NAP | 11/10/2014 | No | ||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | NAP | NAP | 11/5/2014 | No | ||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | NAP | NAP | 10/22/2014 | No | ||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | Wolde/Zergawe | 900 | 5/31/2026 | NAP | 11/24/2014 | No | ||||||||||||||||
| 12.09 | Property | 8113 Georgia | NAP | NAP | 11/20/2014 | No | ||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | NAP | NAP | 10/30/2014 | No | |||||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | North Star American Bistro | 6,792 | 7/31/2019 | Squire Fine Men’s Apparel | 4,914 | 8/31/2021 | 1/14/2015 | No | |||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | NAP | NAP | 11/7/2014 | No | |||||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | NAP | NAP | 1/15/2015 | No | |||||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | Ayco | 17,643 | 5/31/2024 | NAP | 12/2/2014 | No | ||||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | Freire & Gonzalez PA | 2,588 | 3/31/2019 | Gil, Garden, Avetrani Insurance Group, LLC | 2,490 | 8/31/2017 | 10/14/2014 | No | ||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | Wing Heaven | 1,600 | 12/31/2022 | Superior Nails | 1,600 | 12/1/2021 | 12/12/2014 | No | |||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | Lippe Hellie Hoffner & Alisson | 6,104 | 4/30/2016 | Wheatman Insurance Services | 4,653 | 5/31/2018 | 12/5/2014 | No | ||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | NAP | NAP | 12/18/2014 | No | |||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | ||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | |||||||||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | NAP | NAP | 12/4/2014 | No | ||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | NAP | NAP | 12/3/2014 | No | ||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | Family Christian Book Store | 3,500 | 12/14/2024 | Desert Medical Group | 2,700 | 7/31/2025 | 12/5/2014 | No | ||||||||||||
| 24 | Loan | CCRE | Nagog Park | MCI Metro Access Transmission Services LLC, dba Verizon | 18,079 | 7/31/2019 | Affirmed Networks Inc. | 11,000 | 1/31/2016 | 12/10/2014 | No | |||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | NAP | NAP | 11/10/2014 | No | |||||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | Beazer Homes Corp. | 6,021 | 10/31/2018 | Northrop Grumman PRB | 5,863 | 4/30/2015 | 12/16/2014 | No | ||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | NAP | NAP | 10/30/2014 | No | ||||||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | NAP | NAP | 11/26/2014 | No | |||||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | NAP | NAP | 11/5/2014 | No | |||||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | Phoenix International Freight | 4,038 | 5/31/2019 | Escom Properties, Inc. | 838 | 1/31/2015 | 10/15/2014 | No | |||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | Summit Fitness | 2,500 | 10/31/2016 | Vape Works | 2,400 | 12/31/2018 | 9/29/2014 | Yes | ||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | NAP | NAP | 11/21/2014 | No | |||||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | With All Due Respect, LLC. | 10,000 | 5/31/2016 | Trane U.S. Inc. | 9,100 | 4/30/2018 | 7/11/2014 | No | |||||||||||||
| 34 | Loan | CCRE | 464 West 44th | Omni Cleaners | 750 | 4/21/2023 | NAP | 12/3/2014 | No | |||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | AAA | 5,120 | 11/30/2018 | The Root Restaurant | 4,686 | 5/31/2016 | 12/9/2014 | No | |||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | NAP | NAP | 11/6/2014 | No | |||||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | NAP | NAP | 11/13/2014 | No | |||||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | NAP | NAP | 11/3/2014 | No | ||||||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | Pricebusters Movies & Games | 2,400 | 12/31/2019 | Santino’s Pizza | 2,400 | 12/31/2017 | 12/4/2014 | No | ||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | Reynolds, Smith & Hills | 3,886 | 1/31/2019 | Parrish Group | 3,542 | 1/1/2017 | 11/20/2014 | No | |||||||||||||
| 41 | Loan | GSMC | 7 Becker | Curcio Law Group | 2,276 | 10/30/2020 | NAP | 11/18/2014 | No | |||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | Pittsburgh Technology Council | 9,751 | 12/31/2019 | Innovation Works, Inc. | 6,594 | 6/30/2015 | 11/19/2014 | No | |||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | NAP | NAP | 12/5/2014 | No | |||||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | Spudnuts | 1,505 | 4/30/2018 | William Wolf | 1,397 | 6/30/2018 | 11/4/2014 | No | |||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | NAP | NAP | 10/15/2014 | No | ||||||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | NAP | NAP | 10/29/2014 | No | ||||||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | David Schleicher, DD | 2,740 | 9/30/2020 | T-Mobile West Corp. | 2,731 | 6/30/2017 | 11/17/2014 | No | |||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | Elmsford Café dba Blue Amber | 1,900 | 12/31/2022 | The Loft 914 | 1,126 | 12/31/2021 | 9/10/2014 | No | |||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | Young Cabinetry | 1,200 | 8/31/2017 | Inter-State Studio & Pub. | 380 | MTM | 9/15/2014 | No | ||||||||||||
| 50 | Loan | CGMRC | Horizon Village | Checksmart | 4,000 | 2/29/2016 | Laundromat | 3,154 | 5/31/2019 | 11/24/2014 | No | |||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | NAP | NAP | 11/5/2014 | No | |||||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | Kinsey Probasco Hays | 2,694 | 1/31/2023 | NAP | 11/14/2014 | No | ||||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | The UPS Store | 1,500 | 8/31/2018 | Jo Nails and Spa | 1,200 | 3/31/2015 | 10/6/2014 | No | |||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | NAP | NAP | 9/15/2014 | No | |||||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | NAP | NAP | 9/17/2014 | No | |||||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | Cato | 3,600 | 1/31/2016 | Taco Time | 3,600 | 5/31/2018 | 9/25/2014 | No | |||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | NAP | NAP | 12/3/2014 | No | ||||||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | Vapure USA, Inc. (1124 Suite A) | 8,077 | 8/30/2018 | Flagcrafters | 8,000 | 3/14/2015 | 11/4/2014 | No | ||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | NAP | NAP | 12/16/2014 | No | |||||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | Hair Mechanix | 1,600 | 11/30/2017 | Biggby | 1,460 | 7/31/2016 | 9/18/2014 | No | |||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | Rainbow | 10,088 | 1/31/2021 | Popeyes | 7,629 | 11/20/2033 | 4/24/2014 | No | ||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | NAP | NAP | 10/17/2014 | No | |||||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | Premier Destinations | 1,678 | 8/14/2017 | Fresh Results, LLC | 1,678 | 4/30/2017 | 12/3/2014 | No | |||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | NAP | NAP | 9/15/2014 | No | ||||||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | Anthem Dental | 2,664 | 7/31/2023 | The Roper Group | 2,592 | 1/31/2019 | 1/7/2015 | No | ||||||||||||
| 66 | Loan | CCRE | Denim Lofts | NAP | NAP | 12/8/2014 | No | |||||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | NAP | NAP | 9/22/2014 | No | |||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Fourth Largest Tenant | Fourth Largest Tenant Sq Ft | Fourth Largest Tenant Lease Expiration (6) | Fifth Largest Tenant | Fifth Largest Tenant Sq Ft | Fifth Largest Tenant Lease Expiration (6) | Environmental Phase I Report Date | Environmental Phase II | ||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | NAP | NAP | 12/5/2014 | No | |||||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | NAP | NAP | 10/17/2014 | No | |||||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | NAP | NAP | 10/27/2014 | No | |||||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | NAP | NAP | 10/24/2014 | No | |||||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | T Nails | 1,200 | 6/30/2019 | NAP | 10/10/2014 | No | |||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | NAP | NAP | 11/18/2014 | No | |||||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | NAP | NAP | 9/15/2014 | No | ||||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | |||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | NAP | 12/8/2014 | 11/25/2014 | 12% | No | 180,347 | 90,174 | 0 | 0 | |||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | NAP | 12/8/2014 | 11/25/2014 | 5% | No | 118,983 | 29,746 | 0 | 0 | |||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | NAP | 9/19/2014 | 9/18/2014 | 5% | No | 196,334 | 49,084 | 9,100 | 4,550 | |||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | NAP | 10/13/2014 | NAP | NAP | No | 152,394 | 50,798 | 18,884 | 9,442 | ||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 1/20/2015 | 12/16/2014 | 12/16/2014 | 16% | No | 150,946 | 50,315 | 14,298 | 7,149 | ||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | NAP | 11/20/2014 | 11/20/2014 | 11% | No | 0 | 0 | 0 | 0 | |||||||||||||
| 7 | Loan | GSMC | MacDade Retail | NAP | 11/21/2014 | NAP | NAP | No | 0 | 0 | 0 | 0 | ||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | NAP | 10/15/2014 | NAP | NAP | No | 304,158 | 27,651 | 17,169 | 5,723 | |||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | No | 142,392 | 47,464 | 2,652 | 0 | |||||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | NAP | 8/11/2014 | NAP | NAP | No | ||||||||||||||||||
| 9.02 | Property | 16 | Westland Center | 9/26/2014 | 8/11/2014 | NAP | NAP | No | ||||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | No | 130,752 | 23,476 | 88,958 | 9,884 | |||||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | NAP | 11/13/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | NAP | 11/14/2014 | NAP | NAP | No | ||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.25 | Property | 14133 South School Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.27 | Property | 14020 South School Street | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | NAP | 11/14/2014 | NAP | NAP | No | |||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | NAP | 11/25/2014 | NAP | NAP | No | 0 | 71,947 | 37,864 | 5,409 | |||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | No | 70,060 | 14,012 | 27,063 | 2,706 | |||||||||||||||||
| 12.01 | Property | 9201 Colesville | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 12.09 | Property | 8113 Georgia | NAP | 10/23/2014 | NAP | NAP | No | |||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | NAP | 10/30/2014 | NAP | NAP | No | 34,110 | 34,110 | 56,816 | 14,204 | ||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | NAP | 1/14/2015 | NAP | NAP | No | 48,611 | 24,306 | 6,688 | 3,344 | ||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | NAP | 9/24/2014 | NAP | NAP | No | 30,198 | 10,066 | 13,971 | 2,946 | ||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | NAP | 12/9/2014 | NAP | NAP | No | 0 | 0 | 0 | 0 | ||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | NAP | 12/8/2014 | NAP | NAP | No | 43,906 | 14,635 | 8,616 | 1,237 | |||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | NAP | 10/15/2014 | NAP | NAP | No | 20,976 | 20,976 | 0 | 0 | |||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | NAP | 12/8/2014 | NAP | NAP | No | 78,338 | 13,056 | 2,559 | 1,279 | ||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | NAP | 10/6/2014 | 10/6/2014 | 7% | No | 15,833 | 15,833 | 18,631 | 2,491 | |||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | NAP | 12/17/2014 | NAP | NAP | No | 88,483 | 22,121 | 12,810 | 4,270 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | |||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | No | 64,167 | 12,833 | 33,528 | 4,790 | ||||||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | NAP | 12/3/2014 | NAP | NAP | No | |||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | NAP | 12/3/2014 | NAP | NAP | No | |||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | NAP | 12/5/2014 | 12/9/2014 | 14% | No | 12,614 | 12,614 | 5,350 | 1,783 | |||||||||||||
| 24 | Loan | CCRE | Nagog Park | NAP | 12/9/2014 | NAP | NAP | No | 54,583 | 18,194 | 40,500 | 4,500 | ||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | NAP | 10/13/2014 | NAP | NAP | No | 191,350 | 31,892 | 6,633 | 3,316 | ||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | NAP | 11/21/2014 | NAP | NAP | No | 14,186 | 14,186 | 0 | 0 | |||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | NAP | 10/29/2014 | 10/29/2014 | 7% | No | 49,583 | 12,396 | 14,560 | 2,080 | |||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | NAP | 11/20/2014 | NAP | NAP | No | 125,000 | 25,000 | 1,534 | 1,534 | ||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | NAP | 11/5/2014 | NAP | NAP | No | 0 | 7,182 | 44,797 | 6,400 | ||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | NAP | 10/14/2014 | NAP | NAP | No | 93,336 | 15,556 | 0 | 0 | ||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 10/24/2014 | 9/29/2014 | 9/26/2014 | 13% | No | 60,418 | 10,070 | 3,078 | 1,539 | |||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | NAP | 11/21/2014 | 11/21/2014 | 6% | No | 45,641 | 5,071 | 11,432 | 1,270 | ||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | NAP | 11/11/2014 | NAP | NAP | No | 55,416 | 18,472 | 16,955 | 5,652 | ||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | NAP | 12/3/2014 | NAP | NAP | No | 23,917 | 6,833 | 3,578 | 325 | ||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | NAP | 12/9/2014 | NAP | NAP | No | 32,331 | 15,287 | 0 | 0 | ||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | NAP | 11/6/2014 | NAP | NAP | No | 35,176 | 17,588 | 77,649 | 27,968 | ||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | NAP | 11/6/2014 | NAP | NAP | No | 0 | 17,829 | 18,785 | 1,445 | ||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | NAP | 11/3/2014 | 11/3/2014 | 13% | No | 93,760 | 23,440 | 0 | 0 | |||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | NAP | 12/4/2014 | NAP | NAP | No | 77,083 | 15,417 | 0 | 0 | |||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | NAP | 11/20/2014 | NAP | NAP | No | 13,991 | 6,995 | 23,621 | 3,374 | ||||||||||||||
| 41 | Loan | GSMC | 7 Becker | NAP | 8/22/2014 | NAP | NAP | No | 41,321 | 20,660 | 0 | 0 | ||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | NAP | 9/30/2014 | NAP | NAP | No | 133,358 | 13,336 | 2,209 | 1,104 | ||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | NAP | 12/4/2014 | NAP | NAP | No | 0 | 0 | 3,564 | 1,163 | ||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | NAP | 11/3/2014 | 11/4/2014 | 14% | No | 21,451 | 10,726 | 3,027 | 505 | ||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | NAP | 10/15/2014 | NAP | NAP | No | 0 | 1,729 | 3,133 | 1,567 | |||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | NAP | 10/27/2014 | 10/27/2014 | 7% | No | 40,381 | 10,095 | 11,960 | 1,709 | |||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | NAP | 11/13/2014 | NAP | NAP | No | 104,552 | 13,069 | 0 | 0 | ||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | NAP | 9/10/2014 | NAP | NAP | No | 33,900 | 11,300 | 4,248 | 2,124 | ||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | NAP | 9/18/2014 | NAP | NAP | No | 44,416 | 7,403 | 6,964 | 580 | |||||||||||||
| 50 | Loan | CGMRC | Horizon Village | NAP | 11/24/2014 | NAP | NAP | No | 102,869 | 17,145 | 0 | 0 | ||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | NAP | 11/5/2014 | NAP | NAP | No | 32,323 | 8,081 | 4,648 | 1,162 | ||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | NAP | 11/13/2014 | NAP | NAP | No | 126,221 | 11,475 | 3,524 | 1,762 | |||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | NAP | 10/6/2014 | NAP | NAP | No | 23,554 | 8,302 | 8,177 | 909 | ||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | NAP | 9/22/2014 | NAP | NAP | No | 27,812 | 4,635 | 8,022 | 668 | ||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | NAP | 9/17/2014 | NAP | NAP | No | 109,795 | 9,981 | 71,776 | 7,975 | ||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | NAP | 9/29/2014 | NAP | NAP | No | 117,961 | 10,724 | 8,444 | 768 | ||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | NAP | 12/3/2014 | NAP | NAP | No | 41,844 | 10,461 | 4,578 | 572 | |||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | NAP | 11/4/2014 | NAP | NAP | No | 14,500 | 4,833 | 8,883 | 740 | |||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | NAP | 10/27/2014 | NAP | NAP | No | 0 | 0 | 0 | 0 | ||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | NAP | 9/18/2014 | NAP | NAP | No | 26,427 | 5,285 | 6,872 | 573 | ||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | NAP | 4/24/2014 | NAP | NAP | No | 27,321 | 6,830 | 3,279 | 1,640 | |||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | NAP | 10/21/2014 | NAP | NAP | No | 0 | 4,151 | 14,090 | 4,697 | ||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | NAP | 12/3/2014 | NAP | NAP | No | 32,969 | 8,242 | 9,792 | 3,264 | ||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | NAP | 9/18/2014 | NAP | NAP | No | 26,045 | 4,341 | 5,829 | 486 | |||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | NAP | 12/19/2014 | NAP | NAP | No | 7,500 | 7,500 | 3,954 | 439 | |||||||||||||
| 66 | Loan | CCRE | Denim Lofts | NAP | 12/8/2014 | NAP | NAP | No | 4,866 | 2,433 | 1,667 | 833 | ||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | NAP | 9/22/2014 | NAP | NAP | No | 59,112 | 5,374 | 29,554 | 2,955 | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Environmental Phase II Report Date | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Earthquake Insurance Required | Upfront RE Tax Reserve ($) | Ongoing RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Ongoing Insurance Reserve ($) | |||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | NAP | 12/4/2014 | NAP | NAP | No | 0 | 0 | 3,148 | 955 | ||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | NAP | 10/17/2014 | NAP | NAP | No | 2,157 | 2,157 | 12,842 | 2,867 | ||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | NAP | 10/27/2014 | NAP | NAP | No | 59,300 | 6,589 | 383 | 383 | ||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | NAP | 10/24/2014 | NAP | NAP | No | 6,300 | 2,100 | 6,110 | 2,037 | ||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | NAP | 10/10/2014 | NAP | NAP | No | 28,402 | 2,367 | 17,438 | 1,341 | ||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | NAP | 11/17/2014 | NAP | NAP | No | 0 | 0 | 0 | 0 | ||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | NAP | 9/22/2014 | NAP | NAP | No | 24,807 | 4,135 | 6,591 | 549 | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | ||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 0 | 17,167 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | 0 | 3,801 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 64,980 | 0 | 64,980 | 281,376 | 0 | 281,376 | 0 | 0 | ||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | 0 | 6,567 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 0 | 6,980 | 0 | 89,100 | 22,518 | 0 | 0 | 0 | |||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 7 | Loan | GSMC | MacDade Retail | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 68,700 | 6,593 | 0 | 500,000 | 0 | 500,000 | 0 | 0 | ||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 0 | 7,213 | 0 | 0 | 18,750 | 1,000,000 | 0 | 0 | ||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | |||||||||||||||||||||
| 9.02 | Property | 16 | Westland Center | |||||||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | 0 | 9,875 | 355,500 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | ||||||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | ||||||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | ||||||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | ||||||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | ||||||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | ||||||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | ||||||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | ||||||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | ||||||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | |||||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | ||||||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | ||||||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | ||||||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | ||||||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | ||||||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | ||||||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | ||||||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | ||||||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | ||||||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | ||||||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | ||||||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | ||||||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | ||||||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | ||||||||||||||||||||||
| 10.25 | Property | 14133 South School Street | ||||||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | ||||||||||||||||||||||
| 10.27 | Property | 14020 South School Street | ||||||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | ||||||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | ||||||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | 0 | 38,793 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | 849 | 849 | 0 | 4,000 | 5,662 | 375,000 | 0 | 0 | ||||||||||||
| 12.01 | Property | 9201 Colesville | ||||||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | ||||||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | ||||||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | ||||||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | ||||||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | ||||||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | ||||||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | ||||||||||||||||||||||
| 12.09 | Property | 8113 Georgia | ||||||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | 0 | 9,775 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 0 | 2,364 | 0 | 0 | 8,333 | 300,000 | 0 | 0 | |||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | 0 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 0 | 1,880 | 0 | 0 | 8,333 | 500,000 | 0 | 0 | ||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 0 | 2,132 | 76,752 | 200,000 | 9,146 | 300,000 | 0 | 0 | ||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 0 | 1,371 | 0 | 150,000 | 1,103 | 0 | 0 | 0 | |||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 0 | 1,542 | 0 | 500,000 | 7,712 | 500,000 | 0 | 0 | ||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | 0 | 1,735 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | ||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | 0 | 11,169 | 0 | 0 | 0 | 0 | 199,761 | 0 | |||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | ||||||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | ||||||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 0 | 1,481 | 0 | 100,000 | 5,757 | 200,000 | 0 | 0 | ||||||||||||
| 24 | Loan | CCRE | Nagog Park | 0 | 3,503 | 0 | 250,000 | 26,271 | 0 | 0 | 0 | |||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | 124,565 | 6,350 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 0 | 1,945 | 0 | 500,000 | 8,333 | 800,000 | 0 | 0 | ||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | 0 | 12,122 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | 0 | 1,750 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | 0 | 6,692 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 0 | 3,084 | 111,015 | 250,000 | 0 | 250,000 | 0 | 0 | |||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 0 | 1,281 | 0 | 0 | 5,125 | 185,000 | 0 | 0 | ||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | 150,000 | 2,567 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 0 | 1,674 | 200,000 | 0 | 7,253 | 300,000 | 0 | 0 | |||||||||||||
| 34 | Loan | CCRE | 464 West 44th | 0 | 173 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 0 | 1,179 | 42,000 | 0 | 5,011 | 180,000 | 0 | 0 | |||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | 0 | 11,250 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | 0 | 1,013 | 36,468 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 0 | 2,105 | 0 | 0 | 10,523 | 0 | 0 | 0 | ||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 145,000 | 767 | 172,600 | 0 | 4,583 | 220,000 | 0 | 0 | ||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | 0 | 822 | 0 | 0 | 8,222 | 0 | 0 | 0 | |||||||||||||
| 41 | Loan | GSMC | 7 Becker | 0 | 1,676 | 0 | 0 | 16,667 | 500,000 | 0 | 0 | |||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 0 | 1,139 | 0 | 0 | 4,555 | 300,000 | 0 | 0 | |||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | 0 | 215 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 0 | 234 | 11,000 | 0 | 1,563 | 95,000 | 0 | 0 | |||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | 0 | 6,344 | 288,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | 0 | 8,410 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 0 | 575 | 0 | 0 | 2,874 | 0 | 0 | 0 | |||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 0 | 355 | 0 | 150,000 | 2,333 | 0 | 0 | 0 | |||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 0 | 1,036 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 50 | Loan | CGMRC | Horizon Village | 0 | 1,835 | 66,060 | 0 | 4,250 | 204,000 | 0 | 0 | |||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | 0 | 1,338 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 0 | 851 | 50,000 | 0 | 4,167 | 300,000 | 0 | 0 | ||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 0 | 1,055 | 0 | 0 | 2,637 | 100,000 | 0 | 0 | |||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | 0 | 748 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | 0 | 5,200 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 0 | 566 | 0 | 100,000 | 0 | 100,000 | 0 | 0 | |||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | 0 | 584 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 0 | 939 | 56,348 | 0 | 2,504 | 150,000 | 0 | 0 | ||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 0 | 1,029 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 195,650 | 1,270 | 0 | 0 | 3,562 | 220,000 | 0 | 0 | ||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | 0 | 3,550 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 0 | 514 | 0 | 250,000 | 2,334 | 0 | 0 | 0 | |||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 0 | 1,812 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | 0 | 624 | 0 | 0 | 1,950 | 70,184 | 0 | 0 | ||||||||||||
| 66 | Loan | CCRE | Denim Lofts | 0 | 479 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | 0 | 3,000 | 144,000 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Replacement Reserve ($) | Ongoing Replacement Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Ongoing TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Ongoing Debt Service Reserve ($) | ||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | 0 | 265 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | 0 | 638 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 0 | 721 | 0 | 0 | 901 | 0 | 0 | 0 | |||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 0 | 594 | 0 | 0 | 3,363 | 250,000 | 0 | 0 | |||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | 0 | 243 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 0 | 1,107 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | ||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 1,054,835 | 0 | 0 | 0 | 1,086,270 | 0 | ||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | 0 | 0 | 55,000 | 0 | 0 | 0 | ||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 0 | 0 | 0 | 0 | 165,244 | 0 | ||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 118,968 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 7 | Loan | GSMC | MacDade Retail | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 3,520 | 0 | 0 | 0 | 1,925,000 | 0 | ||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 181,650 | 0 | 0 | 0 | 281,835 | 0 | ||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | |||||||||||||||||
| 9.02 | Property | 16 | Westland Center | |||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 10.01 | Property | 723-725 North Central Avenue | ||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | ||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | ||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | ||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | ||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | ||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | ||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | ||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | ||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | |||||||||||||||||
| 10.11 | Property | 222 East 109th Street | ||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | ||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | ||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | ||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | ||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | ||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | ||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | ||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | ||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | ||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | ||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | ||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | ||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | ||||||||||||||||||
| 10.25 | Property | 14133 South School Street | ||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | ||||||||||||||||||
| 10.27 | Property | 14020 South School Street | ||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | ||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | ||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | 12,500 | 0 | 0 | 0 | 56,669 | 0 | ||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | 21,800 | 0 | 0 | 0 | 12,589 | 0 | ||||||||||
| 12.01 | Property | 9201 Colesville | ||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | ||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | ||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | ||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | ||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | ||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | ||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | ||||||||||||||||||
| 12.09 | Property | 8113 Georgia | ||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | 140,000 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 28,358 | 0 | 0 | 0 | 73,904 | 0 | |||||||||||
| 15 | Loan | GSMC | Schuyler Commons | 0 | 0 | 11,025 | 0 | 0 | 0 | |||||||||||
| 16 | Loan | CCRE | iHeartCommunications | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 0 | 0 | 0 | 0 | 615,068 | 0 | ||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 0 | 0 | 0 | 0 | 87,847 | 0 | ||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 1,100 | 0 | 0 | 0 | 218,000 | 0 | |||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 0 | 0 | 0 | 0 | 239,563 | 0 | ||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | 12,500 | 0 | 0 | 0 | 336,950 | 0 | |||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | ||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | 3,750 | 0 | 0 | 0 | 380,000 | 0 | |||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | ||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | ||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 25,500 | 0 | 0 | 0 | 161,160 | 0 | ||||||||||
| 24 | Loan | CCRE | Nagog Park | 57,846 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | 94,895 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 14,300 | 0 | 0 | 0 | 1,157,644 | 0 | ||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | 0 | 0 | 0 | 0 | 30,310 | 0 | |||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | 4,375 | 0 | 0 | 0 | 500,000 | 0 | |||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 18,000 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | 8,375 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 0 | 0 | 0 | 0 | 560,000 | 0 | |||||||||||
| 34 | Loan | CCRE | 464 West 44th | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | 94,378 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | 0 | 0 | 0 | 0 | 239,604 | 0 | |||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 0 | 0 | 0 | 0 | 79,082 | 0 | ||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 41 | Loan | GSMC | 7 Becker | 0 | 0 | 0 | 0 | 451,385 | 0 | |||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 1,063 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | 3,625 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 17,894 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 938 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 50 | Loan | CGMRC | Horizon Village | 0 | 0 | 0 | 0 | 70,417 | 0 | |||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | 13,438 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 0 | 0 | 0 | 0 | 217,195 | 0 | ||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 0 | 0 | 0 | 0 | 147,487 | 0 | |||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | 120,750 | 0 | 0 | 0 | 0 | 15,000 | |||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | 0 | 0 | 0 | 0 | 150,000 | 0 | ||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 0 | 0 | 0 | 0 | 10,000 | 0 | ||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | 0 | 0 | 0 | 0 | 100,000 | 0 | |||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 111,500 | 0 | 0 | 0 | 258,979 | 0 | ||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | 18,500 | 0 | 0 | 0 | 375,618 | 0 | |||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 5,000 | 0 | 0 | 0 | 5,969 | 0 | |||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| 66 | Loan | CCRE | Denim Lofts | 0 | 0 | 0 | 0 | 40,807 | 0 | |||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | 5,625 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Upfront Deferred Maintenance Reserve ($) | Ongoing Deferred Maintenance Reserve ($) | Upfront Environmental Reserve ($) | Ongoing Environmental Reserve ($) | Upfront Other Reserve ($) | Ongoing Other Reserve ($) | ||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 1,875 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | 12,500 | 0 | 0 | 0 | 0 | 0 | |||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Other Reserve Description | Borrower Name | ||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | Unfunded Obligations | ATP/SLC I, LLC and Baybridge/Corporate, LLC | ||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | Drawbridge Discovery Corporate A, LLC, Drawbridge Discovery Corporate B, LLC and Drawbridge Discovery Corporate D, LLC | |||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | Unfunded Obligations | Campus CMH, LLC, Campus 36 CMH, LLC and Campus BRB, LLC | ||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | CD/Park7 Lubbock I Owner LP | ||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | Devils Lake Road, LLC | ||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 8th & Pine Joint Venture LLC | |||||||
| 7 | Loan | GSMC | MacDade Retail | MacDade Mall Associates L.P. | ||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | Elevator Repair Reserve | 411 Seventh Avenue Associates, L.P. | ||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | CSL Plasma Landlord Work/TI Reserve ($150,000); CSL Plasma Site Work Reserve ($36,000); Volunteers of America Landlord Work Reserve ($35,735); Lazar Landlord Work Reserve ($28,000.00); CSL Plasma Rent Reserve ($25,500); State of Michigan Rent Reserve ($6,600) | PVG DE, LLC and TAG DE, LLC | ||||||
| 9.01 | Property | 14, 15 | Victor Office Building | |||||||||
| 9.02 | Property | 16 | Westland Center | |||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | PP P10 1, LLC, PP P10 2, LLC, PP P10 3, LLC, PP P10 4, LLC and PP P10 5, LLC | |||||||
| 10.01 | Property | 723-725 North Central Avenue | ||||||||||
| 10.02 | Property | 423-425 North Central Avenue | ||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | ||||||||||
| 10.04 | Property | 1400 Bataan Drive | ||||||||||
| 10.05 | Property | 2838 East 91st Street | ||||||||||
| 10.06 | Property | 3302 Clifton Avenue | ||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | ||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | ||||||||||
| 10.09 | Property | 2900 East 91st Street | ||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | |||||||||
| 10.11 | Property | 222 East 109th Street | ||||||||||
| 10.12 | Property | 234 East 109th Street | ||||||||||
| 10.13 | Property | 2606 Talbot Road | ||||||||||
| 10.14 | Property | 5024 West Quincy Street | ||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | ||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | ||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | ||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | ||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | ||||||||||
| 10.20 | Property | 2826 Windsor Avenue | ||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | ||||||||||
| 10.22 | Property | 9400 South Laflin Street | ||||||||||
| 10.23 | Property | 9000 South Bishop Street | ||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | ||||||||||
| 10.25 | Property | 14133 South School Street | ||||||||||
| 10.26 | Property | 5448 West Adams Street | ||||||||||
| 10.27 | Property | 14020 South School Street | ||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | ||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | ||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | Seasonality Reserve | Rider Hotel, LLC | ||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | Free Rent Reserve | 7845-7851, LLC; 7900-7912, L.L.C.; 7914-7920, L.L.C.; 8113, LLC; 926 Phila Ave, LLC; 8407, LLC; 7926-7928 Georgia, LLC; 9201 Colesville, LLC and 4150, LLC; | ||||||
| 12.01 | Property | 9201 Colesville | ||||||||||
| 12.02 | Property | 7900-12 Georgia | ||||||||||
| 12.03 | Property | 8407 Ramsey | ||||||||||
| 12.04 | Property | 7926-28 Georgia | ||||||||||
| 12.05 | Property | 7914-7920 Georgia | ||||||||||
| 12.06 | Property | 4150 Chain Bridge | ||||||||||
| 12.07 | Property | 926 Philadelphia | ||||||||||
| 12.08 | Property | 7845-51 Eastern | ||||||||||
| 12.09 | Property | 8113 Georgia | ||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | Lake Kylasam Limited Partnership | ||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | Unfunded Obligations Reserve ($59,466); Free Rent Reserve ($14,438) | Brookfield Station LLC | |||||||
| 15 | Loan | GSMC | Schuyler Commons | Colonial Square Associates, LLC | ||||||||
| 16 | Loan | CCRE | iHeartCommunications | Stone Oak 17 (TX) LLC | ||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | Unfunded Obligations | Fountainhead Southpointe Associates | ||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | Concordia Leasing Reserve | Green Diversified, Ltd. | ||||||
| 19 | Loan | CCRE | Manokeek Village Center | Shell Work Reserve | JCR Manokeek Village Investors, LLC | |||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | Free Rent Reserve ($107,442.80); Mpower TI Reserve ($68,475); Final Data TI Reserve ($36,796); Argus Group TI Reserve ($26,849) | Canoga Office Investors, LP | ||||||
| 21 | Loan | CGMRC | Katonah Self Storage | Tax Audit Reserve | Katonah Holdings, LLC | |||||||
| GSMS 2015-GC28 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Other Reserve Description | Borrower Name | ||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | PIP Reserve | Reliable Hospitality, LLC and Debonair Hospitality, LLC | |||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | ||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | ||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | Milan Institute of Hair Reserve | Washington Adams SPE, LLC | ||||||
| 24 | Loan | CCRE | Nagog Park | 31-43 Nagog Park, LLC | ||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | Scenic Tree Rentals LLC | ||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | Earnout Reserve ($1,037,000); Unfunded Obligations Reserve ($120,644) | RCF Ashley Center, LLC | ||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | Morgan Hill Hotel, LP | |||||||
| 28 | Loan | CCRE | Chestnut Oaks | Condominium Fee Reserve | Chestnut Oaks Land, Inc. | |||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | Property Improvement Reserve | 9855 Shadow Way LLC and Dahl FT VALH LLC | |||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | Erie-Deer Creek, L.L.C. and Zeller-Deer Creek, L.L.C. | ||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | Anaheim Hills Village Center, L.P. | |||||||
| 32 | Loan | SMF I | River Knolls Apartments | River Knolls L.P. | ||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | GE Reserve | Park West Gateway LLC | |||||||
| 34 | Loan | CCRE | 464 West 44th | Chatham 44 Commercial Associates, LLC | ||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | GKMS Village Lakes LLC | ||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | VN Apartments, LLC | ||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | Roof Repair Reserve | FDS Crossings, LLC | |||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | Rent Concession Reserve | 4811 Airport Plaza, LLC | ||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | SJF Cordova Pensacola LLC | |||||||
| 40 | Loan | CCRE | Persimmon Buildings | Persimmon 200A, LLC and Persimmon 200B, LLC | ||||||||
| 41 | Loan | GSMC | 7 Becker | Unfunded Obligations | CK 5 Roseland Partners LLC | |||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | Tech Drive Partners, LLC | ||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | Sophia Equities LLC | ||||||||
| 44 | Loan | SMF I | Carrillo Plaza | New Group-Santa Barbara, LLC and NG Santa Barbara Leasehold, LLC | ||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | Pride Hospitality LLC | |||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | SD Plaza One, L.P. | |||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | Block 18 Associates, LLC | ||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | Mille Holdings II, LLC | ||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | Soma Storage Saline LLC | |||||||
| 50 | Loan | CGMRC | Horizon Village | Basha’s Rent Reserve | Indian School Horizon Village, LLC | |||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | Stonetown Ivanhoe Land, LLC | ||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | Unfunded Obligations | 201 Main Street, LLC | ||||||
| 53 | Loan | SMF I | Tree Summit Village | Rent Abatement | BDB Tree Summit, LLC | |||||||
| 54 | Loan | SMF I | 29th Street Self Storage | Soma Storage Grand Rapids LLC | ||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | Seasonality Reserve (Monthly, other than June, July and August, Capped at $100,000) | Rajeswari Texas Partnership, Ltd. | |||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | E.T. Palmdale Delaware, LLC | ||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | Debt Yield Holdback Reserve | Storage Pros New Bedford LLC | ||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | TDL Reserve | Latitude 42, Inc. | ||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | Unfunded Obligations | FDP Springfield, LLC | |||||||
| 60 | Loan | SMF I | Highland Road Self Storage | Soma Storage Waterford LLC | ||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | Economic Holdback ($150,000); Unfunded Obligations Reserve ($108,978.64) | Westerly Hills Center Partners, LLC and Westerly Owner, LLC | ||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | Property Improvement Reserve | Countryside Associates Domestic Limited Partnership | |||||||
| 63 | Loan | CCRE | Indian Trace Commons | Heritage Insurance Rent Holdback | ATS Indian Trace, LLC | |||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | Soma Storage Wixom LLC | |||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | Anthem IAG, LLC | |||||||
| 66 | Loan | CCRE | Denim Lofts | Call-Put Payment Reserve ($32,250); Condominium Common Charge Reserve ($6,057.19); Centro and Master Tenant Reserve ($2,500) | Denim Lofts SPE, LLC | |||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | Park Plaza Apartments II LLC | ||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Other Reserve Description | Borrower Name | ||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | Minerva Equities LLC | ||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | Audubon Point RV Park II LLC | ||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | McKnight Realty Group 6, LP | ||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | Americus Eastview, LLC | ||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | Skye-Gastonia, LLC | ||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | Grafton Main LLC | ||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | Soma Storage Flint LLC | |||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | |||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | Drawbridge Realty Operating Partnership, LLC | Recapitalization | 108,750,000 | 63,765,594 | 0 | 0 | 172,515,594 | |||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | Drawbridge Realty Operating Partnership, LLC | Recapitalization | 50,000,000 | 37,117,654 | 0 | 0 | 87,117,654 | |||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | Christopher C. Schirm and Veronica Schirm | Acquisition | 41,000,000 | 16,508,987 | 0 | 0 | 57,508,987 | |||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | Ronald J. Gatehouse, Paul R. Levine, Beejan Savabi, Stephen Sidorick, Jr. and Philip Smith | Refinance | 39,200,000 | 0 | 0 | 0 | 39,200,000 | ||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | Singerman Real Estate Opportunity Fund I, L.P., Singerman Real Estate Opportunity Fund I-A, L.P. | Acquisition | 27,650,000 | 12,972,423 | 0 | 50,000 | 40,672,423 | ||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | Michael Bashaw, Rodney Olson, J. Stephen Goodfellow, Gordon Sondland and Tanadgusix Corporation | Refinance | 23,500,000 | 0 | 0 | 0 | 23,500,000 | |||||||||||
| 7 | Loan | GSMC | MacDade Retail | Steven B. Wolfson and Milton S. Schneider | Refinance | 22,950,000 | 0 | 0 | 0 | 22,950,000 | ||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | Michael R. Bozzone | Refinance | 22,350,000 | 0 | 0 | 0 | 22,350,000 | |||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | Paul V. Gentilozzi | Refinance | 21,300,000 | 178,184 | 0 | 0 | 21,478,184 | |||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | |||||||||||||||||||
| 9.02 | Property | 16 | Westland Center | |||||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | Pangea Properties | Recapitalization | 19,500,000 | 0 | 0 | 0 | 19,500,000 | |||||||||||
| 10.01 | Property | 723-725 North Central Avenue | ||||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | ||||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | ||||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | ||||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | ||||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | ||||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | ||||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | ||||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | ||||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | |||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | ||||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | ||||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | ||||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | ||||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | ||||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | ||||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | ||||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | ||||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | ||||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | ||||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | ||||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | ||||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | ||||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | ||||||||||||||||||||
| 10.25 | Property | 14133 South School Street | ||||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | ||||||||||||||||||||
| 10.27 | Property | 14020 South School Street | ||||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | ||||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | ||||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | Tim Dixon | Refinance | 19,500,000 | 0 | 0 | 0 | 19,500,000 | |||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | Theo Margas | Refinance | 19,100,000 | 2,117,757 | 0 | 0 | 21,217,757 | |||||||||||
| 12.01 | Property | 9201 Colesville | ||||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | ||||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | ||||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | ||||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | ||||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | ||||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | ||||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | ||||||||||||||||||||
| 12.09 | Property | 8113 Georgia | ||||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | Chowdary Yalamanchili | Refinance | 16,870,000 | 0 | 0 | 0 | 16,870,000 | ||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | William Prendergast, Leo Bernstein and Jon Goldberg | Acquisition | 16,700,000 | 5,798,987 | 0 | 227,000 | 22,725,987 | ||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | Michael J. Uccellini | Refinance | 14,925,000 | 45,000 | 0 | 0 | 14,970,000 | ||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | Corporate Property Associates 17-Global Inc. | Acquisition | 14,770,000 | 6,454,802 | 0 | 0 | 21,224,802 | ||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | Gabriel W. Spector | Refinance | 14,100,000 | 0 | 0 | 0 | 14,100,000 | |||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | Nancy F. Green and The Revocable Living Trust of Nancy F. Green | Refinance | 14,000,000 | 0 | 0 | 0 | 14,000,000 | |||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | Joseph Reger | Acquisition | 13,750,000 | 8,885,781 | 0 | 0 | 22,635,781 | ||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | Stephen M. Zotovich, Bradley E. Lofgren and G. Ryan Smith | Acquisition | 13,650,000 | 6,808,973 | 0 | 0 | 20,458,973 | |||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | James H. Machinist, Robert B. Machinist, Robert J. Ivanhoe and Matthew Ivanhoe | Refinance | 12,250,000 | 0 | 0 | 55,000 | 12,305,000 | ||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | |||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | Tarlochan Kataria and Gurender Sahani | Refinance | 12,100,000 | 0 | 0 | 0 | 12,100,000 | ||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | ||||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | ||||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | Michael J. Shovlin | Refinance | 11,500,000 | 0 | 0 | 0 | 11,500,000 | |||||||||||
| 24 | Loan | CCRE | Nagog Park | Tracy P. Goodman | Acquisition | 11,000,000 | 3,783,403 | 0 | 0 | 14,783,403 | ||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | Brian Lash | Acquisition | 11,000,000 | 6,890,888 | 0 | 0 | 17,890,888 | ||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | REVA Catalyst Fund, LLC, Christopher K. Sadler and Stevens M. Sadler | Refinance | 10,789,000 | 0 | 0 | 0 | 10,789,000 | |||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | Suresh Patel | Refinance | 10,500,000 | 0 | 0 | 0 | 10,500,000 | |||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | Martin Poretsky | Refinance | 10,500,000 | 396,414 | 0 | 0 | 10,896,414 | ||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | Ed Barriskill, Chad A. Doty, Dan Chamberlain, Byron Dahl and Pamela Dahl | Acquisition | 10,500,000 | 4,698,713 | 0 | 0 | 15,198,713 | ||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | The Zeller Family Group, L.L.C. | Refinance | 10,500,000 | 0 | 0 | 50,000 | 10,550,000 | ||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | Nassim H. Mussry | Refinance | 10,300,000 | 0 | 0 | 0 | 10,300,000 | |||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | James C. Gianulias | Refinance | 10,200,000 | 0 | 0 | 0 | 10,200,000 | ||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | Greg Zeifman | Acquisition | 10,125,000 | 3,542,905 | 0 | 50,000 | 13,717,905 | ||||||||||||
| 34 | Loan | CCRE | 464 West 44th | Harvey Gessin | Refinance | 10,100,000 | 0 | 0 | 0 | 10,100,000 | ||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | The Richard D. Gershenson Revocable Living Trust, Bruce Gershenson, Joel Gershenson and A. Mathew Kiriluk II | Refinance | 9,875,000 | 0 | 0 | 0 | 9,875,000 | ||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | William Kelty and Claro Villanueva | Refinance | 9,750,000 | 0 | 0 | 37,500 | 9,787,500 | ||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | Jeffrey Toporek, Richard Mann, David Stade, Claiborne Williams, Joseph Delogu and David Alperstein | Acquisition | 9,337,500 | 3,737,945 | 0 | 0 | 13,075,445 | ||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | David Y. Lee | Recapitalization | 9,000,000 | 0 | 0 | 60,000 | 9,060,000 | |||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | Steven J. Fogel and Steven J. Fogel as Trustee of The Steven Fogel 2006 Trust U/T/A dated 11/17/2006 | Recapitalization | 8,802,500 | 0 | 0 | 45,000 | 8,847,500 | |||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | Jeannette Chapman | Acquisition | 8,300,000 | 1,177,129 | 0 | 0 | 9,477,129 | ||||||||||||
| 41 | Loan | GSMC | 7 Becker | Capstone Roseland Investors, LLC and KABR Real Estate Investment Partners II, LLC | Refinance | 8,000,000 | 0 | 0 | 0 | 8,000,000 | ||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | Andrew N. Stewart and Leonard D. Silk | Acquisition | 8,000,000 | 3,018,168 | 0 | 0 | 11,018,168 | ||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | Lawrence L. Devine | Acquisition | 7,940,000 | 3,612,818 | 0 | 0 | 11,552,818 | ||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | Charals Haagen and William L. Crigger | Acquisition | 7,940,000 | 4,457,144 | 0 | 0 | 12,397,144 | ||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | Vipul Patel | Recapitalization | 7,500,000 | 0 | 0 | 0 | 7,500,000 | |||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | Suresh Patel | Refinance | 7,000,000 | 0 | 0 | 0 | 7,000,000 | |||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | Mark G. Falcone and Peter A. Fair | Refinance | 6,856,000 | 0 | 0 | 0 | 6,856,000 | ||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | Frank Palazzolo | Refinance | 6,375,000 | 0 | 0 | 0 | 6,375,000 | ||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | David Smith and Jordan Caspari | Acquisition | 6,325,000 | 2,222,627 | 0 | 0 | 8,547,627 | |||||||||||
| 50 | Loan | CGMRC | Horizon Village | Howard S. Banchik, Howard S. Banchik, as co-trustee of Howard S. Banchik and Jacqueline Banchik Trust U/T/A dated 12/31/1971, Steven J. Fogel and The Steven Fogel 2006 Trust U/T/A dated November 17, 2006 | Refinance | 6,250,000 | 0 | 0 | 155,000 | 6,405,000 | ||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | Roy Lapidus and Adam Minnick | Refinance | 6,250,000 | 0 | 0 | 0 | 6,250,000 | ||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | Jon M. Kinsey, Benjamin R. Probasco and Frank E. Fowler | Refinance | 6,225,000 | 0 | 0 | 0 | 6,225,000 | |||||||||||
| 53 | Loan | SMF I | Tree Summit Village | Michael G. Bisciotti | Acquisition | 5,700,000 | 2,260,937 | 0 | 0 | 7,960,937 | ||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | David Smith and Jordan Caspari | Acquisition | 5,575,000 | 1,954,848 | 0 | 0 | 7,529,848 | ||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | Chowdary Yalamanchili | Refinance | 5,525,000 | 851,017 | 0 | 0 | 6,376,017 | ||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | Warren T. Garant | Refinance | 5,400,000 | 0 | 0 | 0 | 5,400,000 | ||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | David M. Levenfeld and Ian Burnstein | Refinance | 5,300,000 | 0 | 0 | 32,500 | 5,332,500 | |||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | Paul Butler and Robert Weiss | Refinance | 5,150,000 | 0 | 0 | 0 | 5,150,000 | |||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | Dennis Flaherty and David Flaherty | Acquisition | 4,800,000 | 3,364,615 | 0 | 0 | 8,164,615 | ||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | David Smith and Jordan Caspari | Acquisition | 4,775,000 | 1,682,444 | 0 | 0 | 6,457,444 | ||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | Menachem Gansburg | Refinance | 4,350,000 | 0 | 0 | 50,000 | 4,400,000 | |||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | Joseph M. Brantley, III | Refinance | 4,200,000 | 0 | 0 | 0 | 4,200,000 | ||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | Amos T. Shoshan and Adir Shoshan | Refinance | 4,000,000 | 0 | 0 | 0 | 4,000,000 | ||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | David Smith and Jordan Caspari | Acquisition | 3,976,000 | 1,416,655 | 0 | 0 | 5,392,655 | |||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | Craig A. Swanson | Acquisition | 3,750,000 | 1,380,335 | 0 | 0 | 5,130,335 | |||||||||||
| 66 | Loan | CCRE | Denim Lofts | John J. Carroll III | Refinance | 3,750,000 | 579,038 | 0 | 0 | 4,329,038 | ||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | Long Nguyen and Zenobia Lai | Refinance | 3,600,000 | 0 | 0 | 0 | 3,600,000 | ||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Carve-out Guarantor | Loan Purpose | Loan Amount (sources) | Principal’s New Cash Contribution (7) | Subordinate Debt | Other Sources | Total Sources | |||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | Lawrence L. Devine | Acquisition | 3,530,000 | 2,542,893 | 0 | 0 | 6,072,893 | ||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | James F. Bossenbroek | Acquisition | 3,375,000 | 1,285,900 | 0 | 0 | 4,660,900 | ||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | William C. Rudolph and James A. Rudolph | Refinance | 2,835,000 | 15,319 | 0 | 0 | 2,850,319 | ||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | Jefferson T. Ratliff | Refinance | 2,750,000 | 0 | 0 | 0 | 2,750,000 | ||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | William G. Sanders, Jr. | Recapitalization | 2,675,000 | 0 | 0 | 40,000 | 2,715,000 | ||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | Judy Law | Acquisition | 2,210,000 | 1,285,691 | 0 | 0 | 3,495,691 | ||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | David Smith and Jordan Caspari | Acquisition | 2,156,000 | 2,243,993 | 0 | 0 | 4,399,993 | |||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Loan Payoff | Purchase Price | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | |||||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | 0 | 169,519,396 | 674,746 | 2,321,452 | 0 | 0 | 172,515,594 | Hard | In Place | |||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | 0 | 86,669,501 | 274,170 | 173,983 | 0 | 0 | 87,117,654 | Hard | In Place | |||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | 0 | 56,350,000 | 441,952 | 717,035 | 0 | 0 | 57,508,987 | Springing | Springing | |||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | 27,802,032 | 0 | 1,389,959 | 171,278 | 9,836,731 | 0 | 39,200,000 | Springing | Springing | ||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | 0 | 39,500,000 | 799,112 | 373,311 | 0 | 0 | 40,672,423 | Hard | Springing | ||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | 20,962,756 | 0 | 532,613 | 0 | 2,004,632 | 0 | 23,500,000 | Springing | Springing | |||||||||||||
| 7 | Loan | GSMC | MacDade Retail | 18,554,107 | 0 | 276,337 | 0 | 4,119,557 | 0 | 22,950,000 | Springing | Springing | ||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | 14,068,035 | 0 | 607,033 | 2,818,546 | 4,856,385 | 0 | 22,350,000 | Springing | Springing | |||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | 19,840,219 | 0 | 1,029,436 | 608,529 | 0 | 0 | 21,478,184 | Springing | Springing | |||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | |||||||||||||||||||||||
| 9.02 | Property | 16 | Westland Center | |||||||||||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | 344,000 | 0 | 460,460 | 219,710 | 18,475,831 | 0 | 19,500,000 | None | None | |||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | ||||||||||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | ||||||||||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | ||||||||||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | ||||||||||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | ||||||||||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | ||||||||||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | ||||||||||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | ||||||||||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | ||||||||||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | |||||||||||||||||||||||
| 10.11 | Property | 222 East 109th Street | ||||||||||||||||||||||||
| 10.12 | Property | 234 East 109th Street | ||||||||||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | ||||||||||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | ||||||||||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | ||||||||||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | ||||||||||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | ||||||||||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | ||||||||||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | ||||||||||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | ||||||||||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | ||||||||||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | ||||||||||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | ||||||||||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | ||||||||||||||||||||||||
| 10.25 | Property | 14133 South School Street | ||||||||||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | ||||||||||||||||||||||||
| 10.27 | Property | 14020 South School Street | ||||||||||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | ||||||||||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | ||||||||||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | 14,936,584 | 0 | 612,193 | 107,033 | 453,158 | 3,391,032 | 19,500,000 | Springing | Springing | |||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | 20,539,065 | 0 | 542,331 | 136,361 | 0 | 0 | 21,217,757 | Hard | In Place | |||||||||||||
| 12.01 | Property | 9201 Colesville | ||||||||||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | ||||||||||||||||||||||||
| 12.03 | Property | 8407 Ramsey | ||||||||||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | ||||||||||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | ||||||||||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | ||||||||||||||||||||||||
| 12.07 | Property | 926 Philadelphia | ||||||||||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | ||||||||||||||||||||||||
| 12.09 | Property | 8113 Georgia | ||||||||||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | 14,112,480 | 0 | 787,162 | 230,925 | 1,739,433 | 0 | 16,870,000 | Soft | Springing | ||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | 0 | 22,305,000 | 263,426 | 157,561 | 0 | 0 | 22,725,987 | Hard | Springing | ||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | 13,507,347 | 0 | 1,407,459 | 55,194 | 0 | 0 | 14,970,000 | Springing | Springing | ||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | 0 | 21,100,000 | 124,802 | 0 | 0 | 0 | 21,224,802 | Springing | Springing | ||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | 6,142,139 | 0 | 262,229 | 667,591 | 7,028,042 | 0 | 14,100,000 | Hard | In Place | |||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | 10,101,198 | 0 | 579,149 | 308,823 | 3,010,831 | 0 | 14,000,000 | Springing | Springing | |||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | 0 | 22,000,000 | 185,785 | 449,996 | 0 | 0 | 22,635,781 | Springing | Springing | ||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | 0 | 19,500,000 | 184,945 | 774,027 | 0 | 0 | 20,458,973 | Soft Springing | Springing | |||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | 8,607,050 | 0 | 352,674 | 450,743 | 2,894,534 | 0 | 12,305,000 | Springing | Springing | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Loan Payoff | Purchase Price | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | |||||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | 10,376,667 | 0 | 634,966 | 681,206 | 407,162 | 0 | 12,100,000 | Hard | In Place | ||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | ||||||||||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | ||||||||||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | 10,569,948 | 0 | 435,779 | 304,624 | 189,649 | 0 | 11,500,000 | Springing | Springing | |||||||||||||
| 24 | Loan | CCRE | Nagog Park | 0 | 14,250,000 | 130,474 | 402,929 | 0 | 0 | 14,783,403 | Hard | Springing | ||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | 0 | 17,100,000 | 373,446 | 417,442 | 0 | 0 | 17,890,888 | Springing | Springing | ||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | 7,211,759 | 0 | 363,227 | 1,686,130 | 1,527,884 | 0 | 10,789,000 | Springing | Springing | |||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | 6,665,621 | 0 | 110,665 | 64,143 | 3,659,570 | 0 | 10,500,000 | Springing | Springing | |||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | 10,473,314 | 0 | 266,255 | 156,844 | 0 | 0 | 10,896,414 | Springing | Springing | ||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | 0 | 14,319,745 | 329,795 | 549,172 | 0 | 0 | 15,198,713 | Springing | Springing | ||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | 8,590,351 | 0 | 255,444 | 361,336 | 1,342,869 | 0 | 10,550,000 | Hard | Springing | ||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | 7,736,724 | 0 | 171,923 | 63,495 | 2,327,857 | 0 | 10,300,000 | Springing | Springing | |||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | 8,233,934 | 0 | 176,736 | 215,449 | 1,573,882 | 0 | 10,200,000 | Springing | Springing | ||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | 0 | 12,700,000 | 385,534 | 632,371 | 0 | 0 | 13,717,905 | Hard | Springing | ||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | 6,582,510 | 0 | 383,977 | 27,495 | 3,106,018 | 0 | 10,100,000 | Hard | Springing | ||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | 9,709,132 | 0 | 123,777 | 32,331 | 9,760 | 0 | 9,875,000 | Springing | Springing | ||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | 8,354,847 | 0 | 731,276 | 207,203 | 494,174 | 0 | 9,787,500 | Springing | Springing | ||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | 0 | 12,450,000 | 367,056 | 258,389 | 0 | 0 | 13,075,445 | Hard | In Place | ||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | 0 | 0 | 292,203 | 172,842 | 8,594,955 | 0 | 9,060,000 | Hard | Springing | |||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | 0 | 0 | 238,103 | 222,083 | 8,387,314 | 0 | 8,847,500 | Hard | Springing | |||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | 0 | 9,245,000 | 194,518 | 37,612 | 0 | 0 | 9,477,129 | Springing | Springing | ||||||||||||||
| 41 | Loan | GSMC | 7 Becker | 6,018,699 | 0 | 115,283 | 492,706 | 1,373,312 | 0 | 8,000,000 | Springing | Springing | ||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | 0 | 10,070,611 | 810,928 | 136,629 | 0 | 0 | 11,018,168 | Springing | Springing | ||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | 0 | 11,340,500 | 205,129 | 7,189 | 0 | 0 | 11,552,818 | Hard | Springing | ||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | 0 | 12,250,000 | 122,666 | 24,478 | 0 | 0 | 12,397,144 | Springing | Springing | ||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | 0 | 0 | 331,814 | 3,133 | 7,165,053 | 0 | 7,500,000 | Springing | Springing | |||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | 4,075,680 | 0 | 84,703 | 52,341 | 2,787,276 | 0 | 7,000,000 | Springing | Springing | |||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | 5,593,603 | 0 | 269,019 | 122,446 | 870,932 | 0 | 6,856,000 | Springing | Springing | ||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | 4,930,891 | 0 | 321,671 | 189,086 | 933,352 | 0 | 6,375,000 | Soft Springing | Springing | ||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | 0 | 8,432,395 | 63,853 | 51,379 | 0 | 0 | 8,547,627 | None | None | |||||||||||||
| 50 | Loan | CGMRC | Horizon Village | 6,103,505 | 0 | 124,824 | 173,286 | 3,385 | 0 | 6,405,000 | Hard | Springing | ||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | 3,432,813 | 0 | 124,409 | 50,409 | 2,642,370 | 0 | 6,250,000 | Springing | Springing | ||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | 4,924,066 | 0 | 163,748 | 346,939 | 790,247 | 0 | 6,225,000 | Springing | Springing | |||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | 0 | 7,600,000 | 181,720 | 179,218 | 0 | 0 | 7,960,937 | Springing | Springing | ||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | 0 | 7,430,715 | 63,300 | 35,833 | 0 | 0 | 7,529,848 | None | None | ||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | 5,896,801 | 0 | 176,895 | 302,321 | 0 | 0 | 6,376,017 | Soft | Springing | ||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | 4,878,428 | 0 | 147,310 | 226,406 | 147,857 | 0 | 5,400,000 | Springing | Springing | ||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | 3,285,752 | 0 | 149,175 | 196,421 | 1,701,152 | 0 | 5,332,500 | Springing | Springing | |||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | 4,646,610 | 0 | 314,966 | 33,383 | 155,041 | 0 | 5,150,000 | Springing | Springing | |||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | 0 | 8,000,000 | 64,615 | 100,000 | 0 | 0 | 8,164,615 | Springing | Springing | ||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | 0 | 6,363,575 | 60,570 | 33,299 | 0 | 0 | 6,457,444 | None | None | ||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | 2,761,339 | 0 | 257,461 | 596,729 | 784,471 | 0 | 4,400,000 | Hard | Springing | |||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | 3,513,098 | 0 | 173,066 | 408,207 | 105,628 | 0 | 4,200,000 | Springing | Springing | ||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | 3,020,000 | 0 | 202,370 | 303,730 | 473,901 | 0 | 4,000,000 | Hard | Springing | ||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | 0 | 5,301,563 | 59,218 | 31,874 | 0 | 0 | 5,392,655 | None | None | |||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | 0 | 5,000,000 | 118,881 | 11,454 | 0 | 0 | 5,130,335 | Springing | Springing | |||||||||||||
| 66 | Loan | CCRE | Denim Lofts | 4,013,525 | 0 | 268,174 | 47,340 | 0 | 0 | 4,329,038 | Soft | Springing | ||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | 2,325,220 | 0 | 103,120 | 94,291 | 1,077,369 | 0 | 3,600,000 | Springing | Springing | ||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Loan Payoff | Purchase Price | Closing Costs | Reserves | Principal Equity Distribution | Other Uses | Total Uses | Lockbox | Cash Management | |||||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | 0 | 4,315,000 | 1,754,745 | 3,148 | 0 | 0 | 6,072,893 | Hard | Springing | ||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | 0 | 4,505,000 | 140,902 | 14,999 | 0 | 0 | 4,660,900 | Springing | Springing | ||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | 2,650,815 | 0 | 139,821 | 59,682 | 0 | 0 | 2,850,319 | Springing | Springing | ||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | 2,396,351 | 0 | 196,355 | 12,411 | 144,884 | 0 | 2,750,000 | Soft | Springing | ||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | 0 | 0 | 90,450 | 47,715 | 2,576,835 | 0 | 2,715,000 | Hard | Springing | ||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | 0 | 3,404,728 | 78,463 | 12,500 | 0 | 0 | 3,495,691 | Hard | Springing | ||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | 0 | 4,312,004 | 56,591 | 31,398 | 0 | 0 | 4,399,993 | None | None | |||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | ||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than the Trigger Level, (iii) the occurrence of an L-3 bankruptcy, (iv) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than the Trigger Level, (iii) the occurrence of a Broadcom bankruptcy, (iv) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | (i) the occurrence of an Event of Default, (ii) beginning with the fiscal quarter ending March 31, 2015, DSCR is less than 1.10x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Tenant Deposit Period | No | ||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.00% | No | |||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x | No | |||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x, (iii) failure to deliver financial statements as required in the Loan Agreement | No | ||||||||||
| 7 | Loan | GSMC | MacDade Retail | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Tenant Trigger Event | No | |||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.00%, (iv) the occurrence of a Trigger Lease Event | No | ||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Major Tenant Trigger Event | |||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | No | ||||||||||||
| 9.02 | Property | 16 | Westland Center | No | ||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | NAP | |||||||||||
| 10.01 | Property | 723-725 North Central Avenue | No | |||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | No | |||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | No | |||||||||||||
| 10.04 | Property | 1400 Bataan Drive | No | |||||||||||||
| 10.05 | Property | 2838 East 91st Street | No | |||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | No | |||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | No | |||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | No | |||||||||||||
| 10.09 | Property | 2900 East 91st Street | No | |||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | No | ||||||||||||
| 10.11 | Property | 222 East 109th Street | No | |||||||||||||
| 10.12 | Property | 234 East 109th Street | No | |||||||||||||
| 10.13 | Property | 2606 Talbot Road | No | |||||||||||||
| 10.14 | Property | 5024 West Quincy Street | No | |||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | No | |||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | No | |||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | No | |||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | No | |||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | No | |||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | No | |||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | No | |||||||||||||
| 10.22 | Property | 9400 South Laflin Street | No | |||||||||||||
| 10.23 | Property | 9000 South Bishop Street | No | |||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | No | |||||||||||||
| 10.25 | Property | 14133 South School Street | No | |||||||||||||
| 10.26 | Property | 5448 West Adams Street | No | |||||||||||||
| 10.27 | Property | 14020 South School Street | No | |||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | No | |||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | No | |||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Tollhouse Cash Trap Period. | |||||||||||
| 12.01 | Property | 9201 Colesville | No | |||||||||||||
| 12.02 | Property | 7900-12 Georgia | No | |||||||||||||
| 12.03 | Property | 8407 Ramsey | No | |||||||||||||
| 12.04 | Property | 7926-28 Georgia | No | |||||||||||||
| 12.05 | Property | 7914-7920 Georgia | No | |||||||||||||
| 12.06 | Property | 4150 Chain Bridge | No | |||||||||||||
| 12.07 | Property | 926 Philadelphia | No | |||||||||||||
| 12.08 | Property | 7845-51 Eastern | No | |||||||||||||
| 12.09 | Property | 8113 Georgia | No | |||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 8.00% | No | |||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a specified tenant trigger period | No | |||||||||||
| 15 | Loan | GSMC | Schuyler Commons | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | |||||||||||
| 16 | Loan | CCRE | iHeartCommunications | (i) the occurrence of an Event of Default, (ii) the occurrence of a Specified Tenant Trigger Event | No | |||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) Cash Sweep Period | No | ||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x | No | ||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Giant Tenant Cash Trap Period | No | |||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager | No | ||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | |||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | ||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of Franchise Agreement Discontinuation Period. | ||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | No | |||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | No | |||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||||
| 24 | Loan | CCRE | Nagog Park | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager | No | |||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager | No | |||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) failure of Sponsor to maintain net worth and liquidity above the respective thresholds | No | ||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 70% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Period | No | ||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Condominium Common Charge Sweep. | No | |||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | (i) the occurrence of an Event of Default | No | |||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | ||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a specified tenant trigger event | No | |||||||||||
| 34 | Loan | CCRE | 464 West 44th | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Pio Pio Termination Event. | No | |||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Event Period | No | |||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15 | No | |||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of an Asurion Trigger Event | No | |||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Specified Tenant Trigger Period | Yes | 12/31/2050 | 195,576 | ||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Re-Tenanting Sweep Event | No | ||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Lease Trigger Period. | No | |||||||||||
| 41 | Loan | GSMC | 7 Becker | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Cash Sweep Period | No | |||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of a Trigger Lease Event | No | |||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Major Tenant Trigger Event. | No | |||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | |||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Franchise Agreement Event | No | ||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 70% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Franchise Trigger Period | No | ||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Rollover Trigger Event | No | |||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the day that is six months prior to the expiration of the Westchester Dental Lease | No | |||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | NAP | No | ||||||||||
| 50 | Loan | CGMRC | Horizon Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Re-Tenanting Sweep Event | No | |||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Debt Yield is less than 7.50%, (iv) the occurrence of an Event of Default under the Master Lease | No | |||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | (i) the occurrence of an Event of Default, (ii) beginning with the fiscal quarter ending September 30, 2015, Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) occurrence of a Rollover Trigger Event | No | ||||||||||
| 53 | Loan | SMF I | Tree Summit Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Major Tenant Trigger Event | No | |||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | NAP | No | |||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 7.50% | No | |||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | |||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | ||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager. | No | ||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | (i) the occurrence of an Event of Default, (ii) FedEx’s investment grade rating by S&P falls below BBB, (iii) FedEx “goes dark” for any reason or vacates permanently, (iv) FedEx declares bankruptcy, (v) FedEx Trigger Period | No | |||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | NAP | No | |||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | ||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) Debt Yield is less than 7.50% | No | |||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Guarantor or Manager, (iv) the occurrence of a Lease Trigger Event | No | |||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | NAP | No | ||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Rollover Reserve Sweep Period | No | ||||||||||
| 66 | Loan | CCRE | Denim Lofts | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Condominium Common Charge Sweep Event. | No | |||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 9.00% | No | |||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cash Management Triggers | Ground Lease Y/N | Ground Lease Expiration Date | Annual Ground Lease Payment ($) | ||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.45x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a CVS Tenant Trigger Event. | No | |||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Cabin Trigger Event | No | |||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) Debt Yield is less than 9.00%, (iv) the occurrence of a Trigger Lease Event | No | |||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) Debt Yield is less than 7.75% | No | |||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period | No | |||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) Bankruptcy action of the Borrower, Principal, Guarantor or Manager, (iv) the occurrence of a Rite Aid Tenant Trigger Event. | No | |||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | NAP | No | ||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cut-off Date B Note Balance ($) | B Note Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | ||||||||||
| 1 | Loan | 8, 9 | GSMC | Airport Technology Park | Yes | 1 | ||||||||||||||
| 2 | Loan | 8, 10, 11 | GSMC | Discovery Corporate Center | Yes | 2 | ||||||||||||||
| 3 | Loan | 12 | GSMC | Campus Marketplace | Yes | 3 | ||||||||||||||
| 4 | Loan | MC-FiveMile | The Avenue at Lubbock | Yes | 4 | |||||||||||||||
| 5 | Loan | CGMRC | Lincoln City Outlet Center | Yes | 5 | |||||||||||||||
| 6 | Loan | 12 | GSMC | Paramount Hotel | Yes | 6 | ||||||||||||||
| 7 | Loan | GSMC | MacDade Retail | Yes | 7 | |||||||||||||||
| 8 | Loan | 12, 13 | MC-FiveMile | 411 Seventh Avenue | Yes | 8 | ||||||||||||||
| 9 | Loan | 12 | GSMC | Lansing Office/Retail Portfolio | Yes | 9 | ||||||||||||||
| 9.01 | Property | 14, 15 | Victor Office Building | Yes | 9.01 | |||||||||||||||
| 9.02 | Property | 16 | Westland Center | Yes | 9.02 | |||||||||||||||
| 10 | Loan | 17 | SMF I | Pangea 10 | Yes | 10 | ||||||||||||||
| 10.01 | Property | 723-725 North Central Avenue | Yes | 10.01 | ||||||||||||||||
| 10.02 | Property | 423-425 North Central Avenue | Yes | 10.02 | ||||||||||||||||
| 10.03 | Property | 7801-7811 South Yates Boulevard | Yes | 10.03 | ||||||||||||||||
| 10.04 | Property | 1400 Bataan Drive | Yes | 10.04 | ||||||||||||||||
| 10.05 | Property | 2838 East 91st Street | Yes | 10.05 | ||||||||||||||||
| 10.06 | Property | 3302 Clifton Avenue | Yes | 10.06 | ||||||||||||||||
| 10.07 | Property | 11250-11256 South Indiana Avenue | Yes | 10.07 | ||||||||||||||||
| 10.08 | Property | 3512, 3514 and 3516 Clifton Avenue | Yes | 10.08 | ||||||||||||||||
| 10.09 | Property | 2900 East 91st Street | Yes | 10.09 | ||||||||||||||||
| 10.10 | Property | 17 | 5832 West North Avenue | Yes | 10.10 | |||||||||||||||
| 10.11 | Property | 222 East 109th Street | Yes | 10.11 | ||||||||||||||||
| 10.12 | Property | 234 East 109th Street | Yes | 10.12 | ||||||||||||||||
| 10.13 | Property | 2606 Talbot Road | Yes | 10.13 | ||||||||||||||||
| 10.14 | Property | 5024 West Quincy Street | Yes | 10.14 | ||||||||||||||||
| 10.15 | Property | 4301 West Potomac Avenue | Yes | 10.15 | ||||||||||||||||
| 10.16 | Property | 1117 North Lawler Avenue | Yes | 10.16 | ||||||||||||||||
| 10.17 | Property | 1042 North Leamington Avenue | Yes | 10.17 | ||||||||||||||||
| 10.18 | Property | 6923-6925 South Indiana Avenue | Yes | 10.18 | ||||||||||||||||
| 10.19 | Property | 2210 Roslyn Avenue | Yes | 10.19 | ||||||||||||||||
| 10.20 | Property | 2826 Windsor Avenue | Yes | 10.20 | ||||||||||||||||
| 10.21 | Property | 1123 North Lawler Avenue | Yes | 10.21 | ||||||||||||||||
| 10.22 | Property | 9400 South Laflin Street | Yes | 10.22 | ||||||||||||||||
| 10.23 | Property | 9000 South Bishop Street | Yes | 10.23 | ||||||||||||||||
| 10.24 | Property | 6618 South Wabash Avenue | Yes | 10.24 | ||||||||||||||||
| 10.25 | Property | 14133 South School Street | Yes | 10.25 | ||||||||||||||||
| 10.26 | Property | 5448 West Adams Street | Yes | 10.26 | ||||||||||||||||
| 10.27 | Property | 14020 South School Street | Yes | 10.27 | ||||||||||||||||
| 10.28 | Property | 8308 South Ingleside Avenue | Yes | 10.28 | ||||||||||||||||
| 10.29 | Property | 8312 South Ingleside Avenue | Yes | 10.29 | ||||||||||||||||
| 11 | Loan | 18 | SMF I | Iron Horse Hotel | Yes | 11 | ||||||||||||||
| 12 | Loan | 19 | CCRE | Margas Retail Portfolio | Yes | 12 | ||||||||||||||
| 12.01 | Property | 9201 Colesville | Yes | 12.01 | ||||||||||||||||
| 12.02 | Property | 7900-12 Georgia | Yes | 12.02 | ||||||||||||||||
| 12.03 | Property | 8407 Ramsey | Yes | 12.03 | ||||||||||||||||
| 12.04 | Property | 7926-28 Georgia | Yes | 12.04 | ||||||||||||||||
| 12.05 | Property | 7914-7920 Georgia | Yes | 12.05 | ||||||||||||||||
| 12.06 | Property | 4150 Chain Bridge | Yes | 12.06 | ||||||||||||||||
| 12.07 | Property | 926 Philadelphia | Yes | 12.07 | ||||||||||||||||
| 12.08 | Property | 7845-51 Eastern | Yes | 12.08 | ||||||||||||||||
| 12.09 | Property | 8113 Georgia | Yes | 12.09 | ||||||||||||||||
| 13 | Loan | MC-FiveMile | Kingwood Lakes Apartments | Yes | 13 | |||||||||||||||
| 14 | Loan | CGMRC | Sendik’s Towne Centre | Yes | 14 | |||||||||||||||
| 15 | Loan | GSMC | Schuyler Commons | Yes | 15 | |||||||||||||||
| 16 | Loan | CCRE | iHeartCommunications | Yes | 16 | |||||||||||||||
| 17 | Loan | 20 | GSMC | Fountainhead | Yes | 17 | ||||||||||||||
| 18 | Loan | 12, 21, 22 | SMF I | Dadeland West Executive Park | Yes | 18 | ||||||||||||||
| 19 | Loan | CCRE | Manokeek Village Center | Yes | 19 | |||||||||||||||
| 20 | Loan | 19 | CCRE | 5950 Canoga Avenue | Yes | 20 | ||||||||||||||
| 21 | Loan | CGMRC | Katonah Self Storage | Yes | 21 | |||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cut-off Date B Note Balance ($) | B Note Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | ||||||||||
| 22 | Loan | CCRE | Corsicana Hotel Portfolio | Yes | 22 | |||||||||||||||
| 22.01 | Property | Hampton Inn & Suites Corsicana | Yes | 22.01 | ||||||||||||||||
| 22.02 | Property | Holiday Inn Express & Suites Corsicana | Yes | 22.02 | ||||||||||||||||
| 23 | Loan | 12 | SMF I | One Eleven Shopping Center | Yes | 23 | ||||||||||||||
| 24 | Loan | CCRE | Nagog Park | Yes | 24 | |||||||||||||||
| 25 | Loan | CCRE | Scenic Tree Apartments | Yes | 25 | |||||||||||||||
| 26 | Loan | 23 | GSMC | Ashley Center | Yes | 26 | ||||||||||||||
| 27 | Loan | 24 | GSMC | Hampton Inn - Morgan Hill | Yes | 27 | ||||||||||||||
| 28 | Loan | CCRE | Chestnut Oaks | Yes | 28 | |||||||||||||||
| 29 | Loan | MC-FiveMile | The View at Lake Highlands | Yes | 29 | |||||||||||||||
| 30 | Loan | CGMRC | Deer Creek Corporate Center | Yes | 30 | |||||||||||||||
| 31 | Loan | 12 | SMF I | Anaheim Hills Village | Yes | 31 | ||||||||||||||
| 32 | Loan | SMF I | River Knolls Apartments | Yes | 32 | |||||||||||||||
| 33 | Loan | CGMRC | Park West at Gateway Business Centre | Yes | 33 | |||||||||||||||
| 34 | Loan | CCRE | 464 West 44th | Yes | 34 | |||||||||||||||
| 35 | Loan | SMF I | Village Lakes Shopping Center | Yes | 35 | |||||||||||||||
| 36 | Loan | CGMRC | Villa Nueva Apartments | Yes | 36 | |||||||||||||||
| 37 | Loan | SMF I | 5720 Crossings Boulevard | Yes | 37 | |||||||||||||||
| 38 | Loan | 12 | CGMRC | 4811 Airport Plaza | Yes | 38 | ||||||||||||||
| 39 | Loan | 25 | CGMRC | Cordova Collection | Yes | 39 | ||||||||||||||
| 40 | Loan | CCRE | Persimmon Buildings | Yes | 40 | |||||||||||||||
| 41 | Loan | GSMC | 7 Becker | Yes | 41 | |||||||||||||||
| 42 | Loan | MC-FiveMile | 2000 Technology Drive | Yes | 42 | |||||||||||||||
| 43 | Loan | CCRE | CVS Saugus, MA | Yes | 43 | |||||||||||||||
| 44 | Loan | SMF I | Carrillo Plaza | Yes | 44 | |||||||||||||||
| 45 | Loan | 26 | SMF I | Howard Johnson Jamaica | Yes | 45 | ||||||||||||||
| 46 | Loan | 27 | GSMC | Holiday Inn Express - National City | Yes | 46 | ||||||||||||||
| 47 | Loan | GSMC | Bradburn Village Retail Center | Yes | 47 | |||||||||||||||
| 48 | Loan | CCRE | 47 Mamaroneck Avenue | Yes | 48 | |||||||||||||||
| 49 | Loan | 28 | SMF I | East Michigan Avenue Self Storage | Yes | 49 | ||||||||||||||
| 50 | Loan | CGMRC | Horizon Village | Yes | 50 | |||||||||||||||
| 51 | Loan | MC-FiveMile | Ivanhoe Estates | Yes | 51 | |||||||||||||||
| 52 | Loan | 12, 29 | GSMC | Craftworks Office Building | Yes | 52 | ||||||||||||||
| 53 | Loan | SMF I | Tree Summit Village | Yes | 53 | |||||||||||||||
| 54 | Loan | SMF I | 29th Street Self Storage | Yes | 54 | |||||||||||||||
| 55 | Loan | MC-FiveMile | Pepper Tree Apartments | Yes | 55 | |||||||||||||||
| 56 | Loan | SMF I | Garners Ferry Crossing | Yes | 56 | |||||||||||||||
| 57 | Loan | 30 | CGMRC | Storage Pros New Bedford | Yes | 57 | ||||||||||||||
| 58 | Loan | 19, 31 | CCRE | Bayside Business Park | Yes | 58 | ||||||||||||||
| 59 | Loan | GSMC | Fed Ex Ground Industrial Facility | Yes | 59 | |||||||||||||||
| 60 | Loan | SMF I | Highland Road Self Storage | Yes | 60 | |||||||||||||||
| 61 | Loan | 12, 32 | CGMRC | Westerly Hills Plaza | Yes | 61 | ||||||||||||||
| 62 | Loan | MC-FiveMile | Countryside Villa Apartments | Yes | 62 | |||||||||||||||
| 63 | Loan | CCRE | Indian Trace Commons | Yes | 63 | |||||||||||||||
| 64 | Loan | 12 | SMF I | Pontiac Trail Self Storage | Yes | 64 | ||||||||||||||
| 65 | Loan | 19 | CCRE | Anthem Eastside Shops | Yes | 65 | ||||||||||||||
| 66 | Loan | CCRE | Denim Lofts | Yes | 66 | |||||||||||||||
| 67 | Loan | MC-FiveMile | Burnham Woods | Yes | 67 | |||||||||||||||
| GSMS 2015-GC28 Annex A | ||||||||||||||||||||
| Control Number | Loan / Property Flag | Footnotes | Mortgage Loan Seller | Property Name | Cut-off Date B Note Balance ($) | B Note Interest Rate | Cut-off Date Mezzanine Debt Balance ($) | Mezzanine Debt Interest Rate | Terrorism Insurance Required | Control Number | ||||||||||
| 68 | Loan | CCRE | CVS Lakeland, FL | Yes | 68 | |||||||||||||||
| 69 | Loan | SMF I | Memphis Jellystone RV Park | Yes | 69 | |||||||||||||||
| 70 | Loan | MC-FiveMile | Rite Aid, Pittsburgh | Yes | 70 | |||||||||||||||
| 71 | Loan | MC-FiveMile | Eastview Apartments | Yes | 71 | |||||||||||||||
| 72 | Loan | CGMRC | West Gastonia Shopping Center | Yes | 72 | |||||||||||||||
| 73 | Loan | CCRE | Rite Aid Grafton, OH | Yes | 73 | |||||||||||||||
| 74 | Loan | 12 | SMF I | South Dort Highway Self Storage | Yes | 74 | ||||||||||||||
| Footnotes to Annex A | |
| (1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Mortgaged Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| (3) | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
| (4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
| (5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| (6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
| (7) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| (8) | This transaction was part of a broader portfolio recapitalization. New sponsor equity was attributed to this broader portfolio based on value allocations agreed upon by the borrower sponsors (here referred to as the “Purchase Price”). |
| (9) | L-3 Communications Corporation occupies 832,470 SF. A lease for 272,025 SF of space expires 11/30/2018, while a lease for 86,866 SF of space expires 6/30/2019, a lease for 319,070 SF of space expires 11/30/2022, a lease for 45,882 SF of space expires 10/31/2023 and a lease for 108,627 SF of space expires 2/28/2025. |
| (10) | Total Occupancy and Owned Occupancy include 53,161 SF of dark space leased to Broadcom Corporation in Building B. As of February 2015, Broadcom is current on rent for all of their leased space. Total Occupancy and Owned Occupancy excluding the dark Broadcom Corporation space is 69.5%. |
| (11) | Broadcom Corporation is currently dark in Building B (53,161 SF) and is actively in the market to sublease this building; however, as of February 2015, Broadcom Corporation is current on rent for all of its leased space and the lease for the dark space expires 1/31/2019. The borrowers have the option of terminating the Broadcom Corporation lease on Building B subject to posting a cash reserve with the lender in an amount equal to contractual rent that would be payable under such lease for the remainder of its term. The borrowers are also permitted under the loan agreement to modify the Broadcom Corporation leases such that base rent is reduced by up to 15% when accompanied by a lease extension. The Underwritten Net Cash Flow for the related Mortgaged Property includes a deduction to account for the possible 15% rent reduction even though it is not confirmed that the borrowers will pursue such modification. |
| (12) | The Appraised Value represents the “As-Is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “As-Is” Appraised Value. The LTV Ratio at Maturity/ARD is calculated on the basis of the “As Stabilized” Appraised Value. |
| (13) | Duquesne Light Company occupies 127,536 SF. Leases for 40,596 SF of space expire 10/31/2024, while leases for the remaining 86,940 SF of space expire 10/31/2029. |
| (14) | The appraiser concluded an “as stabilized” value for the Mortgaged Property of $18,000,000 as of December 1, 2014. The underlying assumption of this value is that the Lazar & Associates tenant has taken occupancy and begun paying rent. Lazar & Associates has taken possession of their space and is paying rent. |
| (15) | State of Michigan occupies 133,899 SF. A lease for 4,398 SF of space expires 8/31/2018, while a lease for 25,198 SF of space expires 4/30/2019, a lease for 75,115 SF of space expires 1/31/2020, a lease for 9,000 SF of space expires 9/30/2020 and a lease for 17,188 SF of space expires 1/31/2021. |
| (16) | The appraiser concluded a “prospective as-is value” for the Mortgaged Property of $10,600,000 as of January 1, 2015. The underlying assumption of this value is that the CSL Plasma tenant has taken occupancy and begun paying rent. CSL Plasma has taken possession of their space and is paying rent, although they are not yet open for business. |
| (17) | The Mortgaged Property contains three commercial units (3,570 SF) that are currently vacant. |
| (18) | Other reserves represent a $56,669 seasonality reserve and $12,500 for deferred maintenance. On each due date occurring in the months of July, August and September of each year, the borrower will be required to deposit an amount equal to the Seasonality Account Replenishment Amount into the seasonality reserve which can be used to cover debt service payments on the due dates in October, November, December, January, February, March, April, May and June (the “disbursement months”) of each year. “Seasonality Account Replenishment Amount” means an amount calculated by the lender in June of each year equal to one-third of an amount equal to (i) the “Seasonality Account Cap” minus (ii) the amount in the seasonality reserve. “Seasonality Account Cap” means an amount calculated by the lender in June of each year equal to 120% of an amount equal to (i) $585,890 minus (ii) the actual collection of rents from the mortgaged property during the most recently preceding disbursement months. |
| (19) | With regards to the Margas Retail Portfolio, the 5950 Canoga, the Bayside Business Park and the Anthem Eastside loans, the TI/LC caps can be waived among certain conditions including, but not limited to event of default, occupancy, debt yield and debt service coverage ratio falling below certain levels as defined in the related Mortgage Loan agreements. |
| (20) | The appraiser concluded a “prospective market value at stabilization” for the Mortgaged Property of $18,800,000 as of February 1, 2015. The underlying assumption of this value is that the EQT Corporation tenant has completed the buildout of its space. EQT Corporation has completed the buildout of its space and is paying rent, although they are not yet open for business. |
| (21) | The Simplex Group occupies 4,676 SF. A lease for 131 SF of space expires on 9/30/2015, while a lease for 4,545 SF of space expires on 10/31/2019. |
| (22) | Gil, Garden, Aventrain Insurance Group, LLC occupies 2,490 SF. A lease for 101 SF expires on 8/31/2015, while a lease for 2,389 SF expires on 8/31/2017. |
| (23) | The Cut-off Date LTV Ratio is calculated net of the $1,037,000 economic holdback reserve. The Cut-off Date LTV Ratio calculated based on the fully funded Mortgage Loan amount of $10,789,000 and “as-is” Appraised Value of $15,800,000 is 68.3%. The UW NOI Debt Yield calculated based on the fully funded Mortgage Loan amount of $10,789,000 is 8.6%. The UW NCF Debt Yield calculated based on the fully funded Mortgage Loan amount of $10,789,000 is 7.8%. |
| (24) | Ongoing Replacement Reserves are the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement and (b) one-twelfth (1/12th) of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in which the origination date of the Mortgage Loan occurred. |
| (25) | Upon the completion of the replacement of roofs at the Mortgaged Property on or prior to the third anniversary of the origination date, the Replacement Reserve Caps will be reduced to $27,603 for the remainder of the loan term. |
| (26) | On October 31, 2018, the FF&E Reserve Cap will increase to $450,000 and monthly deposits into the FF&E Reserve shall be equal to the greater of (x) 4% of gross revenues at the Mortgaged Property or (y) the quotient resulting from the difference between $450,000 less the funds then on deposit in the FF&E Reserve divided by twenty four (24). In the event the applicable franchise termination option is not exercised, all funds on deposit in the FF&E Reserve in excess of one year’s collected FF&E funds will be released to the related borrower and the related borrower will be required to make monthly deposits into the FF&E Reserve until the funds on deposit in the FF&E Reserve is equal to the current FF&E Reserve Cap. The FF&E Reserve cap is $288,000. |
| (27) | Ongoing Replacement Reserves are the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement and (b) one-twelfth (1/12th) of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in which the origination date of the Mortgage Loan occurred. |
| (28) | The Mortgaged Property contains 54,344 SF of retail space that is currently 91.9% occupied and was not included in the occupancy calculation. |
| (29) | The Largest Tenant at the related Mortgaged Property, Craftworks, has subleased 8,097 SF to the Second Largest Tenant, Milner Milling (Grain Craft). |
| (30) | The Cut-off Date LTV Ratio is calculated net of the $150,000 debt yield holdback reserve. The Cut-off Date LTV Ratio calculated based on the fully funded Mortgage Loan amount of $5,300,000 and “as-is” Appraised Value of $7,990,000 is 66.3%. The UW NOI Debt Yield calculated based on the fully funded Mortgage Loan amount of $5,300,000 is 8.4%. The UW NCF Debt Yield calculated based on the fully funded Mortgage Loan amount of $5,300,000 is 8.3%. |
| (31) | With regards to the Bayside Business Park Loan, the Replacement Reserve Cap will be removed if the NOI debt yield is less than 8.5%. |
| (32) | The Cut-off Date LTV Ratio is calculated net of the $150,000 economic holdback reserve. The Cut-off Date LTV Ratio calculated based on the fully funded Mortgage Loan amount of $4,350,000 and “as-is” Appraised Value of $5,600,000 is 77.4%. The UW NOI Debt Yield calculated based on the fully funded Mortgage Loan amount of $4,350,000 is 10.3%. The UW NCF Debt Yield calculated based on the fully funded Mortgage Loan amount of $4,350,000 is 9.4%. |
